{ "ticker": { "uuid": "7938652b-cec7-4c60-8461-75fc4bad103a", "symbol": "EYE", "name": "National Vision Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/7938652b-cec7-4c60-8461-75fc4bad103a/", "api_url": "https://sharemaestro.com/factors/api/tickers/7938652b-cec7-4c60-8461-75fc4bad103a/" }, "ticker_metadata": { "id": 5947, "uuid": "7938652b-cec7-4c60-8461-75fc4bad103a", "symbol": "EYE", "name": "National Vision Holdings Inc", "asset_type": "equity", "market_cap": 1380410000, "stock_exchange_id": 2, "industry": "Specialty Retail", "sector": "Consumer Cyclical", "description": "National Vision Holdings, Inc., is an optical retailer in the United States. The company is headquartered in Duluth, Georgia.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "7938652b-cec7-4c60-8461-75fc4bad103a", "symbol": "EYE", "name": "National Vision Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/7938652b-cec7-4c60-8461-75fc4bad103a/", "api_url": "https://sharemaestro.com/factors/api/tickers/7938652b-cec7-4c60-8461-75fc4bad103a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.68, "value": 0.72, "quality": 0.72, "momentum": 0.16, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 15.44, "market_cap": 1258236480, "pe_ratio": 27.0037, "earnings_yield": 0.037, "ebitda_to_ev": 0.1118, "shareholder_yield": 0, "roe": 0.0519, "piotroski_f_score": 7, "momentum_12_1": 0.0918, "volatility_252d": 0.4692 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:20.772789+00:00", "batch_id": "" }, "size": { "price_close": 15.44, "market_cap": 1258236480, "market_cap_usd": 1258236480, "enterprise_value": 1523528480, "shares_outstanding": 81492000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 27.0037, "pb_ratio": 1.4011, "ptbv_ratio": 6.6347, "ps_ratio": 0.6226, "pcf_ratio": 7.1589, "pfcf_ratio": 5.116, "ev_ebitda": 8.9481, "ev_ebit": 19.3754, "ev_sales": 0.7538, "ev_fcf": 6.1946, "earnings_yield": 0.037, "fcf_yield": 0.1614, "price_to_sales": 0.6226, "price_to_book": 1.4011, "price_to_cashflow": 7.1589, "ebitda_to_ev": 0.1118, "sales_yield": 1.3266 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5423, "operating_margin": 0.0389, "net_margin": 0.0231, "ebitda_margin": 0.0842, "fcf_margin": 0.1217, "roe": 0.0519, "roa": 0.0231, "roic": 0.0504, "roc_greenblatt": null, "asset_turnover": 1.0003, "cash_conversion": 5.2783, "accruals_ratio": -0.0639, "sbc_to_revenue": -0.0, "piotroski_f_score": 7, "altman_z_score": 1.9063, "earnings_stability_5y": 6.756, "revenue_stability_5y": 0.103, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5424, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.25, "net_debt_to_ebitda": 1.5581, "debt_to_assets": 0.1649, "interest_coverage": 5.098, "current_ratio": 0.6228, "quick_ratio": 0.3654, "net_debt": 265292000, "local_beta": 0.0013, "volatility_252d": 0.4692, "volatility_60d": 1.1172, "max_drawdown_12m": -0.4727, "risk_adjusted_momentum": 0.1956 }, "growth": { "revenue_growth_1y": 0.092, "revenue_growth_3y_cagr": 0.0651, "revenue_growth_5y_cagr": 0.0303, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.1109, "eps_growth_5y_cagr": -0.0399, "fcf_growth_1y": 0.035, "book_value_growth_1y": 0.0389, "revenue_growth": 0.092, "earnings_growth": null }, "momentum": { "price_return_1m": -0.3275, "price_return_3m": -0.4466, "price_return_6m": -0.4727, "price_return_9m": -0.3424, "price_return_12m": -0.2658, "price_return_12m_ex1m": 0.0918, "momentum_6m": -0.4727, "momentum_12m": -0.2658, "momentum_12_1": 0.0918, "distance_from_52w_high": -0.4727, "distance_from_52w_low": 0, "relative_strength": -0.4238 }, "raw_ttm": { "revenue_ttm": 2021044000, "gross_profit_ttm": 1095998000, "ebit_ttm": 78632000, "ebitda_ttm": 170263000, "net_income_ttm": 46595000, "eps_diluted_ttm": 0.5718, "operating_cash_flow_ttm": 175759000, "capital_expenditure_ttm": 70184000, "fcf_ttm": 245943000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 15424000, "cash_and_equivalents": 67898000, "total_current_assets": 260623000, "total_current_liabilities": 418488000, "net_ppe": null, "total_assets": 2020483000, "total_debt": 333190000, "total_equity": 898006000, "net_working_capital": -117819000, "book_value_per_share": 11.0196, "retained_earnings": 286898000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 189645000, "tangible_book_per_share": 2.3272 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 66, "rank_pb": 35, "rank_ptbv": 74, "rank_ps": 18, "rank_pcf": 29, "rank_ev_ebitda": 32, "rank_ev_ebit": 67, "rank_earnings_yield": 66, "rank_fcf_yield": 22, "rank_dividend_yield": 74, "rank_shareholder_yield": 74, "rank_total_yield": 74, "rank_roe": 60, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 40, "rank_fcf_margin": 65, "rank_piotroski": 13, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 82, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 85, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 86 }, "composites": { "value_composite": 28, "quality_composite": 28, "momentum_composite": 84, "growth_composite": 78, "yield_composite": 82, "svqf_composite": 83, "vc1_composite": 18, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 32, "quality_value_composite": 0.72, "os_score": 0.68, "value_percentile": 0.72, "quality_percentile": 0.72, "momentum_percentile": 0.16, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 57, "small_cap_core_rank": 31, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2050, "ticker_id": 5947, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:20.772789+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.44, "market_cap": 1258236480, "market_cap_usd": 1258236480, "enterprise_value": 1523528480, "shares_outstanding": 81492000, "fx_rate_to_usd": null, "pe_ratio": 27.00368022, "pb_ratio": 1.40114485, "ptbv_ratio": 6.63469366, "ps_ratio": 0.62256758, "pcf_ratio": 7.15887368, "pfcf_ratio": 5.11596785, "ev_ebitda": 8.94808902, "ev_ebit": 19.37542578, "ev_sales": 0.75383242, "ev_fcf": 6.19464055, "earnings_yield": 0.03703199, "fcf_yield": 0.16142987, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.54229299, "operating_margin": 0.03890662, "net_margin": 0.02305492, "ebitda_margin": 0.08424507, "fcf_margin": 0.12169107, "roe": 0.05188718, "roa": 0.02306132, "roic": 0.05038706, "roc_greenblatt": null, "asset_turnover": 1.00027766, "cash_conversion": 5.27831312, "accruals_ratio": -0.06392729, "sbc_to_revenue": -3.46e-06, "debt_to_equity": 1.24996604, "net_debt_to_ebitda": 1.55813066, "debt_to_assets": 0.16490611, "interest_coverage": 5.09802905, "current_ratio": 0.62277293, "quick_ratio": 0.36540355, "net_debt": 265292000, "revenue_growth_1y": 0.09195451, "revenue_growth_3y_cagr": 0.06514355, "revenue_growth_5y_cagr": 0.03032047, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.11094716, "eps_growth_5y_cagr": -0.03986551, "fcf_growth_1y": 0.03503958, "book_value_growth_1y": 0.03894212, "piotroski_f_score": 7, "altman_z_score": 1.90630686, "earnings_stability_5y": 6.755976, "revenue_stability_5y": 0.102961, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.32752613, "price_return_3m": -0.44659498, "price_return_6m": -0.4726776, "price_return_9m": -0.34241908, "price_return_12m": -0.26581075, "price_return_12m_ex1m": 0.09177366, "distance_from_52w_high": -0.4726776, "distance_from_52w_low": 0, "relative_strength": -0.4237518, "local_beta": 0.0013, "volatility_252d": 0.469225, "volatility_60d": 1.117199, "max_drawdown_12m": -0.4726776, "revenue_ttm": 2021044000, "gross_profit_ttm": 1095998000, "ebit_ttm": 78632000, "ebitda_ttm": 170263000, "net_income_ttm": 46595000, "eps_diluted_ttm": 0.57177392, "operating_cash_flow_ttm": 175759000, "capital_expenditure_ttm": 70184000, "fcf_ttm": 245943000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 15424000, "cash_and_equivalents": 67898000, "total_current_assets": 260623000, "total_current_liabilities": 418488000, "net_ppe": null, "total_assets": 2020483000, "total_debt": 333190000, "total_equity": 898006000, "net_working_capital": -117819000, "book_value_per_share": 11.0195602, "retained_earnings": 286898000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 189645000, "tangible_book_per_share": 2.32716095, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 66, "rank_pb": 35, "rank_ptbv": 74, "rank_ps": 18, "rank_pcf": 29, "rank_ev_ebitda": 32, "rank_ev_ebit": 67, "rank_earnings_yield": 66, "rank_fcf_yield": 22, "rank_dividend_yield": 74, "rank_shareholder_yield": 74, "rank_total_yield": 74, "rank_roe": 60, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 40, "rank_fcf_margin": 65, "rank_piotroski": 13, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 82, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 85, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 86, "value_composite": 28, "quality_composite": 28, "momentum_composite": 84, "growth_composite": 78, "yield_composite": 82, "svqf_composite": 83, "vc1_composite": 18, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 32, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 57, "small_cap_core_rank": 31, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 15.44, "os": 0.68, "value": 0.72, "quality": 0.72, "momentum": 0.16, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 27.0037, "earnings_yield": 0.037, "shareholder_yield": 0, "roe": 0.0519, "momentum_12_1": 0.0918, "complete_fields": { "id": 2050, "ticker_id": 5947, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:20.772789+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.44, "market_cap": 1258236480, "market_cap_usd": 1258236480, "enterprise_value": 1523528480, "shares_outstanding": 81492000, "fx_rate_to_usd": null, "pe_ratio": 27.00368022, "pb_ratio": 1.40114485, "ptbv_ratio": 6.63469366, "ps_ratio": 0.62256758, "pcf_ratio": 7.15887368, "pfcf_ratio": 5.11596785, "ev_ebitda": 8.94808902, "ev_ebit": 19.37542578, "ev_sales": 0.75383242, "ev_fcf": 6.19464055, "earnings_yield": 0.03703199, "fcf_yield": 0.16142987, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.54229299, "operating_margin": 0.03890662, "net_margin": 0.02305492, "ebitda_margin": 0.08424507, "fcf_margin": 0.12169107, "roe": 0.05188718, "roa": 0.02306132, "roic": 0.05038706, "roc_greenblatt": null, "asset_turnover": 1.00027766, "cash_conversion": 5.27831312, "accruals_ratio": -0.06392729, "sbc_to_revenue": -3.46e-06, "debt_to_equity": 1.24996604, "net_debt_to_ebitda": 1.55813066, "debt_to_assets": 0.16490611, "interest_coverage": 5.09802905, "current_ratio": 0.62277293, "quick_ratio": 0.36540355, "net_debt": 265292000, "revenue_growth_1y": 0.09195451, "revenue_growth_3y_cagr": 0.06514355, "revenue_growth_5y_cagr": 0.03032047, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.11094716, "eps_growth_5y_cagr": -0.03986551, "fcf_growth_1y": 0.03503958, "book_value_growth_1y": 0.03894212, "piotroski_f_score": 7, "altman_z_score": 1.90630686, "earnings_stability_5y": 6.755976, "revenue_stability_5y": 0.102961, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.32752613, "price_return_3m": -0.44659498, "price_return_6m": -0.4726776, "price_return_9m": -0.34241908, "price_return_12m": -0.26581075, "price_return_12m_ex1m": 0.09177366, "distance_from_52w_high": -0.4726776, "distance_from_52w_low": 0, "relative_strength": -0.4237518, "local_beta": 0.0013, "volatility_252d": 0.469225, "volatility_60d": 1.117199, "max_drawdown_12m": -0.4726776, "revenue_ttm": 2021044000, "gross_profit_ttm": 1095998000, "ebit_ttm": 78632000, "ebitda_ttm": 170263000, "net_income_ttm": 46595000, "eps_diluted_ttm": 0.57177392, "operating_cash_flow_ttm": 175759000, "capital_expenditure_ttm": 70184000, "fcf_ttm": 245943000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 15424000, "cash_and_equivalents": 67898000, "total_current_assets": 260623000, "total_current_liabilities": 418488000, "net_ppe": null, "total_assets": 2020483000, "total_debt": 333190000, "total_equity": 898006000, "net_working_capital": -117819000, "book_value_per_share": 11.0195602, "retained_earnings": 286898000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 189645000, "tangible_book_per_share": 2.32716095, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 66, "rank_pb": 35, "rank_ptbv": 74, "rank_ps": 18, "rank_pcf": 29, "rank_ev_ebitda": 32, "rank_ev_ebit": 67, "rank_earnings_yield": 66, "rank_fcf_yield": 22, "rank_dividend_yield": 74, "rank_shareholder_yield": 74, "rank_total_yield": 74, "rank_roe": 60, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 40, "rank_fcf_margin": 65, "rank_piotroski": 13, "rank_accruals": 35, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 82, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 85, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 86, "value_composite": 28, "quality_composite": 28, "momentum_composite": 84, "growth_composite": 78, "yield_composite": 82, "svqf_composite": 83, "vc1_composite": 18, "vc2_composite": 25, "vc3_composite": 25, "trending_value_composite": null, "overall_composite": 32, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 57, "small_cap_core_rank": 31, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "income_statement": { "revenue": 1987488000, "cost_of_revenue": 910621000, "gross_profit": 1076867000, "ebit": 61264000, "ebitda": 152416000, "pretax_income": 41681000, "tax_provision": 12081000, "net_income": 29600000, "net_income_to_common": 29600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38708000, "total_current_assets": 225722000, "total_assets": 2126565000, "short_term_debt": 106896000, "long_term_debt": 223238000, "total_debt": 330134000, "total_liabilities": 1257032000, "total_equity": 869533000, "shares_outstanding": 80576000, "goodwill_and_intangibles": 948743000 }, "cash_flow": { "operating_cash_flow": 146293000, "capital_expenditure": 72840000, "free_cash_flow": 219133000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 67630, "ticker_id": 5947, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61264000", "ebitda": "152416000", "netIncome": "29600000", "grossProfit": "1076867000", "depreciation": "None", "totalRevenue": "1987488000", "costOfRevenue": "910621000", "interestIncome": "None", "incomeBeforeTax": "41681000", "interestExpense": "16946000", "operatingIncome": "61264000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12081000", "reportedCurrency": "USD", "netInterestIncome": "-17148000", "nonInterestIncome": "None", "operatingExpenses": "1015603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "910621000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91152000", "sellingGeneralAndAdministrative": "1016251000", "netIncomeFromContinuingOperations": "29600000" }, "balance": { "goodwill": "700642000", "inventory": "89318000", "commonStock": "862000", "currentDebt": "None", "investments": "None", "totalAssets": "2126565000", "longTermDebt": "223238000", "shortTermDebt": "106896000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "248101000", "reportedCurrency": "USD", "retainedEarnings": "255717000", "totalLiabilities": "1257032000", "otherCurrentAssets": "40374000", "totalCurrentAssets": "225722000", "currentLongTermDebt": "13250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57322000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1900843000", "currentAccountsPayable": "78999000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "694600000", "totalShareholderEquity": "869533000", "capitalLeaseObligations": "458112000", "otherCurrentLiabilities": "109674000", "totalCurrentLiabilities": "412408000", "otherNonCurrentLiabilities": "8944000", "totalNonCurrentLiabilities": "844623999", "cashAndShortTermInvestments": "38708000", "commonStockSharesOutstanding": "80576000", "intangibleAssetsExcludingGoodwill": "248101000", "cashAndCashEquivalentsAtCarryingValue": "38708000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-728000", "operatingCashflow": "146293000", "capitalExpenditures": "72840000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104622000", "cashflowFromInvestment": "-76606000", "stockBasedCompensation": "23686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3205000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91152000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1987488000, "cost_of_revenue": 910621000, "gross_profit": 1076867000, "research_and_development": null, "selling_general_admin": 1016251000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61264000, "depreciation_amortisation": 91152000, "ebitda": 152416000, "interest_expense": 16946000, "interest_income": null, "other_non_operating": null, "pretax_income": 41681000, "tax_provision": 12081000, "effective_tax_rate": null, "net_income": 29600000, "net_income_continuing_ops": 29600000, "net_income_to_common": 29600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38708000, "short_term_investments": null, "net_receivables": 57322000, "inventory": 89318000, "other_current_assets": null, "total_current_assets": 225722000, "net_ppe": null, "goodwill": 700642000, "intangible_assets": 248101000, "goodwill_and_intangibles": 948743000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1900843000, "total_assets": 2126565000, "short_term_debt": 106896000, "accounts_payable": 78999000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 412408000, "long_term_debt": 223238000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 844623999, "total_liabilities": 1257032000, "total_debt": 330134000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 255717000, "total_equity": 869533000, "shares_outstanding": 80576000, "operating_cash_flow": 146293000, "stock_based_compensation": 23686000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72840000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76606000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -104622000, "free_cash_flow": 219133000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61264000", "ebitda": "152416000", "netIncome": "29600000", "grossProfit": "1076867000", "depreciation": "None", "totalRevenue": "1987488000", "costOfRevenue": "910621000", "interestIncome": "None", "incomeBeforeTax": "41681000", "interestExpense": "16946000", "operatingIncome": "61264000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12081000", "reportedCurrency": "USD", "netInterestIncome": "-17148000", "nonInterestIncome": "None", "operatingExpenses": "1015603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "910621000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91152000", "sellingGeneralAndAdministrative": "1016251000", "netIncomeFromContinuingOperations": "29600000" }, "balance": { "goodwill": "700642000", "inventory": "89318000", "commonStock": "862000", "currentDebt": "None", "investments": "None", "totalAssets": "2126565000", "longTermDebt": "223238000", "shortTermDebt": "106896000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "248101000", "reportedCurrency": "USD", "retainedEarnings": "255717000", "totalLiabilities": "1257032000", "otherCurrentAssets": "40374000", "totalCurrentAssets": "225722000", "currentLongTermDebt": "13250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57322000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1900843000", "currentAccountsPayable": "78999000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "694600000", "totalShareholderEquity": "869533000", "capitalLeaseObligations": "458112000", "otherCurrentLiabilities": "109674000", "totalCurrentLiabilities": "412408000", "otherNonCurrentLiabilities": "8944000", "totalNonCurrentLiabilities": "844623999", "cashAndShortTermInvestments": "38708000", "commonStockSharesOutstanding": "80576000", "intangibleAssetsExcludingGoodwill": "248101000", "cashAndCashEquivalentsAtCarryingValue": "38708000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-728000", "operatingCashflow": "146293000", "capitalExpenditures": "72840000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104622000", "cashflowFromInvestment": "-76606000", "stockBasedCompensation": "23686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3205000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91152000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "income_statement": { "revenue": 1823320000, "cost_of_revenue": 764056000, "gross_profit": 1059264000, "ebit": -9500000, "ebitda": 89582000, "pretax_income": -25684000, "tax_provision": 1481000, "net_income": -28499000, "net_income_to_common": -28499000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73948000, "total_current_assets": 249828000, "total_assets": 2007771000, "short_term_debt": 201086000, "long_term_debt": 239145000, "total_debt": 440231000, "total_liabilities": 1191438000, "total_equity": 816333000, "shares_outstanding": 78592000, "goodwill_and_intangibles": 947121000 }, "cash_flow": { "operating_cash_flow": 133649000, "capital_expenditure": 95505000, "free_cash_flow": 229154000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 67635, "ticker_id": 5947, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9500000", "ebitda": "89582000", "netIncome": "-28499000", "grossProfit": "1059264000", "depreciation": "None", "totalRevenue": "1823320000", "costOfRevenue": "764056000", "interestIncome": "None", "incomeBeforeTax": "-25684000", "interestExpense": "16184000", "operatingIncome": "-10359000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1481000", "reportedCurrency": "USD", "netInterestIncome": "-16184000", "nonInterestIncome": "None", "operatingExpenses": "1069623000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "764056000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99082000", "sellingGeneralAndAdministrative": "795408000", "netIncomeFromContinuingOperations": "-27165000" }, "balance": { "goodwill": "698305000", "inventory": "93918000", "commonStock": "854000", "currentDebt": "None", "investments": "None", "totalAssets": "2007771000", "longTermDebt": "239145000", "shortTermDebt": "201086000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "248816000", "reportedCurrency": "USD", "retainedEarnings": "226117000", "totalLiabilities": "1191438000", "otherCurrentAssets": "32024000", "totalCurrentAssets": "249828000", "currentLongTermDebt": "98024000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49938000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1757943000", "currentAccountsPayable": "53643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "816031000", "totalShareholderEquity": "816333000", "capitalLeaseObligations": "478862000", "otherCurrentLiabilities": "105395000", "totalCurrentLiabilities": "468274000", "otherNonCurrentLiabilities": "8228000", "totalNonCurrentLiabilities": "723164000", "cashAndShortTermInvestments": "73948000", "commonStockSharesOutstanding": "78592000", "intangibleAssetsExcludingGoodwill": "248816000", "cashAndCashEquivalentsAtCarryingValue": "73948000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28499000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "21598000", "operatingCashflow": "133649000", "capitalExpenditures": "95505000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113345000", "cashflowFromInvestment": "-96094000", "stockBasedCompensation": "16708000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3092000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99872000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1823320000, "cost_of_revenue": 764056000, "gross_profit": 1059264000, "research_and_development": null, "selling_general_admin": 795408000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9500000, "depreciation_amortisation": 99082000, "ebitda": 89582000, "interest_expense": 16184000, "interest_income": null, "other_non_operating": null, "pretax_income": -25684000, "tax_provision": 1481000, "effective_tax_rate": null, "net_income": -28499000, "net_income_continuing_ops": -27165000, "net_income_to_common": -28499000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73948000, "short_term_investments": null, "net_receivables": 49938000, "inventory": 93918000, "other_current_assets": null, "total_current_assets": 249828000, "net_ppe": null, "goodwill": 698305000, "intangible_assets": 248816000, "goodwill_and_intangibles": 947121000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1757943000, "total_assets": 2007771000, "short_term_debt": 201086000, "accounts_payable": 53643000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 468274000, "long_term_debt": 239145000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 723164000, "total_liabilities": 1191438000, "total_debt": 440231000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 226117000, "total_equity": 816333000, "shares_outstanding": 78592000, "operating_cash_flow": 133649000, "stock_based_compensation": 16708000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95505000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96094000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -113345000, "free_cash_flow": 229154000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9500000", "ebitda": "89582000", "netIncome": "-28499000", "grossProfit": "1059264000", "depreciation": "None", "totalRevenue": "1823320000", "costOfRevenue": "764056000", "interestIncome": "None", "incomeBeforeTax": "-25684000", "interestExpense": "16184000", "operatingIncome": "-10359000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1481000", "reportedCurrency": "USD", "netInterestIncome": "-16184000", "nonInterestIncome": "None", "operatingExpenses": "1069623000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "764056000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "99082000", "sellingGeneralAndAdministrative": "795408000", "netIncomeFromContinuingOperations": "-27165000" }, "balance": { "goodwill": "698305000", "inventory": "93918000", "commonStock": "854000", "currentDebt": "None", "investments": "None", "totalAssets": "2007771000", "longTermDebt": "239145000", "shortTermDebt": "201086000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "248816000", "reportedCurrency": "USD", "retainedEarnings": "226117000", "totalLiabilities": "1191438000", "otherCurrentAssets": "32024000", "totalCurrentAssets": "249828000", "currentLongTermDebt": "98024000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49938000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1757943000", "currentAccountsPayable": "53643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "816031000", "totalShareholderEquity": "816333000", "capitalLeaseObligations": "478862000", "otherCurrentLiabilities": "105395000", "totalCurrentLiabilities": "468274000", "otherNonCurrentLiabilities": "8228000", "totalNonCurrentLiabilities": "723164000", "cashAndShortTermInvestments": "73948000", "commonStockSharesOutstanding": "78592000", "intangibleAssetsExcludingGoodwill": "248816000", "cashAndCashEquivalentsAtCarryingValue": "73948000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28499000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "21598000", "operatingCashflow": "133649000", "capitalExpenditures": "95505000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-113345000", "cashflowFromInvestment": "-96094000", "stockBasedCompensation": "16708000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3092000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99872000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "income_statement": { "revenue": 2126468000, "cost_of_revenue": 1000910000, "gross_profit": 1125558000, "ebit": -45132000, "ebitda": 53120000, "pretax_income": -61764000, "tax_provision": 4137000, "net_income": -65901000, "net_income_to_common": -65901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149896000, "total_current_assets": 396670000, "total_assets": 2172511000, "short_term_debt": 95570000, "long_term_debt": 450771000, "total_debt": 546341000, "total_liabilities": 1343093000, "total_equity": 829418000, "shares_outstanding": 78313000, "goodwill_and_intangibles": 978264000 }, "cash_flow": { "operating_cash_flow": 173033000, "capital_expenditure": 114774000, "free_cash_flow": 287807000, "dividends_paid": 3312000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 67640, "ticker_id": 5947, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-45132000", "ebitda": "53120000", "netIncome": "-65901000", "grossProfit": "1125558000", "depreciation": "None", "totalRevenue": "2126468000", "costOfRevenue": "1000910000", "interestIncome": "None", "incomeBeforeTax": "-61764000", "interestExpense": "14339000", "operatingIncome": "-46826000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4137000", "reportedCurrency": "USD", "netInterestIncome": "-14339000", "nonInterestIncome": "None", "operatingExpenses": "1172384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1000910000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98252000", "sellingGeneralAndAdministrative": "851983000", "netIncomeFromContinuingOperations": "-65901000" }, "balance": { "goodwill": "717544000", "inventory": "119908000", "commonStock": "848000", "currentDebt": "None", "investments": "None", "totalAssets": "2172511000", "longTermDebt": "450771000", "shortTermDebt": "95570000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "260720000", "reportedCurrency": "USD", "retainedEarnings": "254616000", "totalLiabilities": "1343093000", "otherCurrentAssets": "40012000", "totalCurrentAssets": "396670000", "currentLongTermDebt": "10480000", "longTermInvestments": "None", "shortTermInvestments": "5600000", "currentNetReceivables": "86854000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1775841000", "currentAccountsPayable": "67556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "923155000", "totalShareholderEquity": "829418000", "capitalLeaseObligations": "462206000", "otherCurrentLiabilities": "121727000", "totalCurrentLiabilities": "397700000", "otherNonCurrentLiabilities": "8465000", "totalNonCurrentLiabilities": "945393000", "cashAndShortTermInvestments": "149896000", "commonStockSharesOutstanding": "78313000", "intangibleAssetsExcludingGoodwill": "260720000", "cashAndCashEquivalentsAtCarryingValue": "149896000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65901000", "profitLoss": "None", "dividendPayout": "3312000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-457000", "operatingCashflow": "173033000", "capitalExpenditures": "114774000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136808000", "cashflowFromInvestment": "-115822000", "stockBasedCompensation": "20174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3312000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28415000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101422000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2126468000, "cost_of_revenue": 1000910000, "gross_profit": 1125558000, "research_and_development": null, "selling_general_admin": 851983000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -45132000, "depreciation_amortisation": 98252000, "ebitda": 53120000, "interest_expense": 14339000, "interest_income": null, "other_non_operating": null, "pretax_income": -61764000, "tax_provision": 4137000, "effective_tax_rate": null, "net_income": -65901000, "net_income_continuing_ops": -65901000, "net_income_to_common": -65901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149896000, "short_term_investments": 5600000, "net_receivables": 86854000, "inventory": 119908000, "other_current_assets": null, "total_current_assets": 396670000, "net_ppe": null, "goodwill": 717544000, "intangible_assets": 260720000, "goodwill_and_intangibles": 978264000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1775841000, "total_assets": 2172511000, "short_term_debt": 95570000, "accounts_payable": 67556000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 397700000, "long_term_debt": 450771000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 945393000, "total_liabilities": 1343093000, "total_debt": 546341000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 254616000, "total_equity": 829418000, "shares_outstanding": 78313000, "operating_cash_flow": 173033000, "stock_based_compensation": 20174000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 114774000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115822000, "dividends_paid": 3312000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -136808000, "free_cash_flow": 287807000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-45132000", "ebitda": "53120000", "netIncome": "-65901000", "grossProfit": "1125558000", "depreciation": "None", "totalRevenue": "2126468000", "costOfRevenue": "1000910000", "interestIncome": "None", "incomeBeforeTax": "-61764000", "interestExpense": "14339000", "operatingIncome": "-46826000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4137000", "reportedCurrency": "USD", "netInterestIncome": "-14339000", "nonInterestIncome": "None", "operatingExpenses": "1172384000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1000910000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98252000", "sellingGeneralAndAdministrative": "851983000", "netIncomeFromContinuingOperations": "-65901000" }, "balance": { "goodwill": "717544000", "inventory": "119908000", "commonStock": "848000", "currentDebt": "None", "investments": "None", "totalAssets": "2172511000", "longTermDebt": "450771000", "shortTermDebt": "95570000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "260720000", "reportedCurrency": "USD", "retainedEarnings": "254616000", "totalLiabilities": "1343093000", "otherCurrentAssets": "40012000", "totalCurrentAssets": "396670000", "currentLongTermDebt": "10480000", "longTermInvestments": "None", "shortTermInvestments": "5600000", "currentNetReceivables": "86854000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1775841000", "currentAccountsPayable": "67556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "923155000", "totalShareholderEquity": "829418000", "capitalLeaseObligations": "462206000", "otherCurrentLiabilities": "121727000", "totalCurrentLiabilities": "397700000", "otherNonCurrentLiabilities": "8465000", "totalNonCurrentLiabilities": "945393000", "cashAndShortTermInvestments": "149896000", "commonStockSharesOutstanding": "78313000", "intangibleAssetsExcludingGoodwill": "260720000", "cashAndCashEquivalentsAtCarryingValue": "149896000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65901000", "profitLoss": "None", "dividendPayout": "3312000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-457000", "operatingCashflow": "173033000", "capitalExpenditures": "114774000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136808000", "cashflowFromInvestment": "-115822000", "stockBasedCompensation": "20174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3312000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28415000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "101422000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "income_statement": { "revenue": 1644675000, "cost_of_revenue": 667665000, "gross_profit": 977010000, "ebit": 52766000, "ebitda": 158734000, "pretax_income": 52304000, "tax_provision": 15545000, "net_income": 42122000, "net_income_to_common": 42122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 229425000, "total_current_assets": 473836000, "total_assets": 2291246000, "short_term_debt": 81323000, "long_term_debt": 563388000, "total_debt": 644711000, "total_liabilities": 1390133000, "total_equity": 901113000, "shares_outstanding": 80298000, "goodwill_and_intangibles": 1052829000 }, "cash_flow": { "operating_cash_flow": 119198000, "capital_expenditure": 113547000, "free_cash_flow": 232745000, "dividends_paid": 84392000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 67645, "ticker_id": 5947, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52766000", "ebitda": "158734000", "netIncome": "42122000", "grossProfit": "977010000", "depreciation": "None", "totalRevenue": "1644675000", "costOfRevenue": "667665000", "interestIncome": "None", "incomeBeforeTax": "52304000", "interestExpense": "462000", "operatingIncome": "52766000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "15545000", "reportedCurrency": "USD", "netInterestIncome": "-462000", "nonInterestIncome": "None", "operatingExpenses": "924244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-462000", "costofGoodsAndServicesSold": "667665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105968000", "sellingGeneralAndAdministrative": "773955000", "netIncomeFromContinuingOperations": "79504000" }, "balance": { "goodwill": "777613000", "inventory": "123158000", "commonStock": "842000", "currentDebt": "None", "investments": "None", "totalAssets": "2291246000", "longTermDebt": "563388000", "shortTermDebt": "81323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "275216000", "reportedCurrency": "USD", "retainedEarnings": "320517000", "totalLiabilities": "1390133000", "otherCurrentAssets": "41361000", "totalCurrentAssets": "473836000", "currentLongTermDebt": "4137000", "longTermInvestments": "None", "shortTermInvestments": "10000000", "currentNetReceivables": "79892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1817410000", "currentAccountsPayable": "65276000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "742600000", "shortLongTermDebtTotal": "1002821000", "totalShareholderEquity": "901113000", "capitalLeaseObligations": "435296000", "otherCurrentLiabilities": "94122000", "totalCurrentLiabilities": "344264000", "otherNonCurrentLiabilities": "8900000", "totalNonCurrentLiabilities": "1045869000", "cashAndShortTermInvestments": "229425000", "commonStockSharesOutstanding": "80298000", "intangibleAssetsExcludingGoodwill": "275216000", "cashAndCashEquivalentsAtCarryingValue": "229425000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42122000", "profitLoss": "None", "dividendPayout": "84392000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1860000", "operatingCashflow": "119198000", "capitalExpenditures": "113547000", "changeInReceivables": "-24816000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84556000", "cashflowFromInvestment": "-110894000", "stockBasedCompensation": "13512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84392000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-76252000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-84388000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99956000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1644675000, "cost_of_revenue": 667665000, "gross_profit": 977010000, "research_and_development": null, "selling_general_admin": 773955000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52766000, "depreciation_amortisation": 105968000, "ebitda": 158734000, "interest_expense": 462000, "interest_income": null, "other_non_operating": null, "pretax_income": 52304000, "tax_provision": 15545000, "effective_tax_rate": null, "net_income": 42122000, "net_income_continuing_ops": 79504000, "net_income_to_common": 42122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 229425000, "short_term_investments": 10000000, "net_receivables": 79892000, "inventory": 123158000, "other_current_assets": null, "total_current_assets": 473836000, "net_ppe": null, "goodwill": 777613000, "intangible_assets": 275216000, "goodwill_and_intangibles": 1052829000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1817410000, "total_assets": 2291246000, "short_term_debt": 81323000, "accounts_payable": 65276000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 344264000, "long_term_debt": 563388000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1045869000, "total_liabilities": 1390133000, "total_debt": 644711000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 320517000, "total_equity": 901113000, "shares_outstanding": 80298000, "operating_cash_flow": 119198000, "stock_based_compensation": 13512000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113547000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110894000, "dividends_paid": 84392000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -84556000, "free_cash_flow": 232745000, "net_change_in_cash": -76252000 }, "raw_data": { "income": { "ebit": "52766000", "ebitda": "158734000", "netIncome": "42122000", "grossProfit": "977010000", "depreciation": "None", "totalRevenue": "1644675000", "costOfRevenue": "667665000", "interestIncome": "None", "incomeBeforeTax": "52304000", "interestExpense": "462000", "operatingIncome": "52766000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "15545000", "reportedCurrency": "USD", "netInterestIncome": "-462000", "nonInterestIncome": "None", "operatingExpenses": "924244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-462000", "costofGoodsAndServicesSold": "667665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105968000", "sellingGeneralAndAdministrative": "773955000", "netIncomeFromContinuingOperations": "79504000" }, "balance": { "goodwill": "777613000", "inventory": "123158000", "commonStock": "842000", "currentDebt": "None", "investments": "None", "totalAssets": "2291246000", "longTermDebt": "563388000", "shortTermDebt": "81323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "275216000", "reportedCurrency": "USD", "retainedEarnings": "320517000", "totalLiabilities": "1390133000", "otherCurrentAssets": "41361000", "totalCurrentAssets": "473836000", "currentLongTermDebt": "4137000", "longTermInvestments": "None", "shortTermInvestments": "10000000", "currentNetReceivables": "79892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1817410000", "currentAccountsPayable": "65276000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "742600000", "shortLongTermDebtTotal": "1002821000", "totalShareholderEquity": "901113000", "capitalLeaseObligations": "435296000", "otherCurrentLiabilities": "94122000", "totalCurrentLiabilities": "344264000", "otherNonCurrentLiabilities": "8900000", "totalNonCurrentLiabilities": "1045869000", "cashAndShortTermInvestments": "229425000", "commonStockSharesOutstanding": "80298000", "intangibleAssetsExcludingGoodwill": "275216000", "cashAndCashEquivalentsAtCarryingValue": "229425000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42122000", "profitLoss": "None", "dividendPayout": "84392000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1860000", "operatingCashflow": "119198000", "capitalExpenditures": "113547000", "changeInReceivables": "-24816000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84556000", "cashflowFromInvestment": "-110894000", "stockBasedCompensation": "13512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84392000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-76252000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-84388000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "99956000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "income_statement": { "revenue": 2079525000, "cost_of_revenue": 904779000, "gross_profit": 1174746000, "ebit": 174937000, "ebitda": 276740000, "pretax_income": 149325000, "tax_provision": 21081000, "net_income": 128244000, "net_income_to_common": 128244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 305800000, "total_current_assets": 514576000, "total_assets": 2293091000, "short_term_debt": 64929000, "long_term_debt": 543566000, "total_debt": 608495000, "total_liabilities": 1367111000, "total_equity": 925980000, "shares_outstanding": 96134000, "goodwill_and_intangibles": 1060180000 }, "cash_flow": { "operating_cash_flow": 258938000, "capital_expenditure": 95515000, "free_cash_flow": 354453000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 67650, "ticker_id": 5947, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "174937000", "ebitda": "276740000", "netIncome": "128244000", "grossProfit": "1174746000", "depreciation": "None", "totalRevenue": "2079525000", "costOfRevenue": "904779000", "interestIncome": "None", "incomeBeforeTax": "149325000", "interestExpense": "25612000", "operatingIncome": "174937000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "21081000", "reportedCurrency": "USD", "netInterestIncome": "-25612000", "nonInterestIncome": "None", "operatingExpenses": "999809000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "904779000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101803000", "sellingGeneralAndAdministrative": "749698000", "netIncomeFromContinuingOperations": "128244000" }, "balance": { "goodwill": "777613000", "inventory": "123669000", "commonStock": "838000", "currentDebt": "None", "investments": "None", "totalAssets": "2293091000", "longTermDebt": "543566000", "shortTermDebt": "64929000", "treasuryStock": "-101791000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "282567000", "reportedCurrency": "USD", "retainedEarnings": "278395000", "totalLiabilities": "1367111000", "otherCurrentAssets": "29410000", "totalCurrentAssets": "514576000", "currentLongTermDebt": "3999000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1778515000", "currentAccountsPayable": "64331000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "701336000", "shortLongTermDebtTotal": "973251000", "totalShareholderEquity": "925980000", "capitalLeaseObligations": "429685000", "otherCurrentLiabilities": "119323000", "totalCurrentLiabilities": "343803000", "otherNonCurrentLiabilities": "8486000", "totalNonCurrentLiabilities": "1023308000", "cashAndShortTermInvestments": "305800000", "commonStockSharesOutstanding": "96134000", "intangibleAssetsExcludingGoodwill": "282567000", "cashAndCashEquivalentsAtCarryingValue": "305800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128244000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-14876000", "operatingCashflow": "258938000", "capitalExpenditures": "95515000", "changeInReceivables": "1182000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-234324000", "cashflowFromInvestment": "-92897000", "stockBasedCompensation": "14886000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-68283000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73295000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2079525000, "cost_of_revenue": 904779000, "gross_profit": 1174746000, "research_and_development": null, "selling_general_admin": 749698000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 174937000, "depreciation_amortisation": 101803000, "ebitda": 276740000, "interest_expense": 25612000, "interest_income": null, "other_non_operating": null, "pretax_income": 149325000, "tax_provision": 21081000, "effective_tax_rate": null, "net_income": 128244000, "net_income_continuing_ops": 128244000, "net_income_to_common": 128244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 305800000, "short_term_investments": null, "net_receivables": 55697000, "inventory": 123669000, "other_current_assets": null, "total_current_assets": 514576000, "net_ppe": null, "goodwill": 777613000, "intangible_assets": 282567000, "goodwill_and_intangibles": 1060180000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1778515000, "total_assets": 2293091000, "short_term_debt": 64929000, "accounts_payable": 64331000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 343803000, "long_term_debt": 543566000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1023308000, "total_liabilities": 1367111000, "total_debt": 608495000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 278395000, "total_equity": 925980000, "shares_outstanding": 96134000, "operating_cash_flow": 258938000, "stock_based_compensation": 14886000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95515000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -92897000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -234324000, "free_cash_flow": 354453000, "net_change_in_cash": -68283000 }, "raw_data": { "income": { "ebit": "174937000", "ebitda": "276740000", "netIncome": "128244000", "grossProfit": "1174746000", "depreciation": "None", "totalRevenue": "2079525000", "costOfRevenue": "904779000", "interestIncome": "None", "incomeBeforeTax": "149325000", "interestExpense": "25612000", "operatingIncome": "174937000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "21081000", "reportedCurrency": "USD", "netInterestIncome": "-25612000", "nonInterestIncome": "None", "operatingExpenses": "999809000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "904779000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "101803000", "sellingGeneralAndAdministrative": "749698000", "netIncomeFromContinuingOperations": "128244000" }, "balance": { "goodwill": "777613000", "inventory": "123669000", "commonStock": "838000", "currentDebt": "None", "investments": "None", "totalAssets": "2293091000", "longTermDebt": "543566000", "shortTermDebt": "64929000", "treasuryStock": "-101791000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "282567000", "reportedCurrency": "USD", "retainedEarnings": "278395000", "totalLiabilities": "1367111000", "otherCurrentAssets": "29410000", "totalCurrentAssets": "514576000", "currentLongTermDebt": "3999000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55697000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1778515000", "currentAccountsPayable": "64331000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "701336000", "shortLongTermDebtTotal": "973251000", "totalShareholderEquity": "925980000", "capitalLeaseObligations": "429685000", "otherCurrentLiabilities": "119323000", "totalCurrentLiabilities": "343803000", "otherNonCurrentLiabilities": "8486000", "totalNonCurrentLiabilities": "1023308000", "cashAndShortTermInvestments": "305800000", "commonStockSharesOutstanding": "96134000", "intangibleAssetsExcludingGoodwill": "282567000", "cashAndCashEquivalentsAtCarryingValue": "305800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128244000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-14876000", "operatingCashflow": "258938000", "capitalExpenditures": "95515000", "changeInReceivables": "1182000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-234324000", "cashflowFromInvestment": "-92897000", "stockBasedCompensation": "14886000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-68283000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73295000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "income_statement": { "revenue": 1711760000, "cost_of_revenue": 786624000, "gross_profit": 925136000, "ebit": 87007000, "ebitda": 178592000, "pretax_income": 38680000, "tax_provision": 2403000, "net_income": 36277000, "net_income_to_common": 36277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 373903000, "total_current_assets": 566650000, "total_assets": 2333498000, "short_term_debt": 65552000, "long_term_debt": 624611000, "total_debt": 690163000, "total_liabilities": 1426996000, "total_equity": 906502000, "shares_outstanding": 82793000, "goodwill_and_intangibles": 1067671000 }, "cash_flow": { "operating_cash_flow": 234981000, "capital_expenditure": 76823000, "free_cash_flow": 311804000, "dividends_paid": 13105000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 67655, "ticker_id": 5947, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "87007000", "ebitda": "178592000", "netIncome": "36277000", "grossProfit": "925136000", "depreciation": "None", "totalRevenue": "1711760000", "costOfRevenue": "786624000", "interestIncome": "None", "incomeBeforeTax": "38680000", "interestExpense": "48327000", "operatingIncome": "87007000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2403000", "reportedCurrency": "USD", "netInterestIncome": "-48327000", "nonInterestIncome": "None", "operatingExpenses": "838129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-156000", "costofGoodsAndServicesSold": "786624000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91585000", "sellingGeneralAndAdministrative": "634090000", "netIncomeFromContinuingOperations": "36277000" }, "balance": { "goodwill": "777613000", "inventory": "111274000", "commonStock": "821000", "currentDebt": "None", "investments": "None", "totalAssets": "2333498000", "longTermDebt": "624611000", "shortTermDebt": "65552000", "treasuryStock": "-28496000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "290058000", "reportedCurrency": "USD", "retainedEarnings": "142880000", "totalLiabilities": "1426996000", "otherCurrentAssets": "23484000", "totalCurrentAssets": "566650000", "currentLongTermDebt": "3598000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1766848000", "currentAccountsPayable": "64861000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "681434000", "shortLongTermDebtTotal": "1044686000", "totalShareholderEquity": "906502000", "capitalLeaseObligations": "412879000", "otherCurrentLiabilities": "106711000", "totalCurrentLiabilities": "328680000", "otherNonCurrentLiabilities": "17415000", "totalNonCurrentLiabilities": "1098316000", "cashAndShortTermInvestments": "373903000", "commonStockSharesOutstanding": "82793000", "intangibleAssetsExcludingGoodwill": "290058000", "cashAndCashEquivalentsAtCarryingValue": "373903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36277000", "profitLoss": "None", "dividendPayout": "13105000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "11430000", "operatingCashflow": "234981000", "capitalExpenditures": "76823000", "changeInReceivables": "-13697000", "changeInExchangeRate": "None", "cashflowFromFinancing": "176281000", "cashflowFromInvestment": "-76410000", "stockBasedCompensation": "10740000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13105000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "334852000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-689000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91585000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1711760000, "cost_of_revenue": 786624000, "gross_profit": 925136000, "research_and_development": null, "selling_general_admin": 634090000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87007000, "depreciation_amortisation": 91585000, "ebitda": 178592000, "interest_expense": 48327000, "interest_income": null, "other_non_operating": null, "pretax_income": 38680000, "tax_provision": 2403000, "effective_tax_rate": null, "net_income": 36277000, "net_income_continuing_ops": 36277000, "net_income_to_common": 36277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 373903000, "short_term_investments": null, "net_receivables": 57989000, "inventory": 111274000, "other_current_assets": null, "total_current_assets": 566650000, "net_ppe": null, "goodwill": 777613000, "intangible_assets": 290058000, "goodwill_and_intangibles": 1067671000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1766848000, "total_assets": 2333498000, "short_term_debt": 65552000, "accounts_payable": 64861000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 328680000, "long_term_debt": 624611000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1098316000, "total_liabilities": 1426996000, "total_debt": 690163000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 142880000, "total_equity": 906502000, "shares_outstanding": 82793000, "operating_cash_flow": 234981000, "stock_based_compensation": 10740000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76823000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76410000, "dividends_paid": 13105000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 176281000, "free_cash_flow": 311804000, "net_change_in_cash": 334852000 }, "raw_data": { "income": { "ebit": "87007000", "ebitda": "178592000", "netIncome": "36277000", "grossProfit": "925136000", "depreciation": "None", "totalRevenue": "1711760000", "costOfRevenue": "786624000", "interestIncome": "None", "incomeBeforeTax": "38680000", "interestExpense": "48327000", "operatingIncome": "87007000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2403000", "reportedCurrency": "USD", "netInterestIncome": "-48327000", "nonInterestIncome": "None", "operatingExpenses": "838129000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-156000", "costofGoodsAndServicesSold": "786624000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91585000", "sellingGeneralAndAdministrative": "634090000", "netIncomeFromContinuingOperations": "36277000" }, "balance": { "goodwill": "777613000", "inventory": "111274000", "commonStock": "821000", "currentDebt": "None", "investments": "None", "totalAssets": "2333498000", "longTermDebt": "624611000", "shortTermDebt": "65552000", "treasuryStock": "-28496000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "290058000", "reportedCurrency": "USD", "retainedEarnings": "142880000", "totalLiabilities": "1426996000", "otherCurrentAssets": "23484000", "totalCurrentAssets": "566650000", "currentLongTermDebt": "3598000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1766848000", "currentAccountsPayable": "64861000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "681434000", "shortLongTermDebtTotal": "1044686000", "totalShareholderEquity": "906502000", "capitalLeaseObligations": "412879000", "otherCurrentLiabilities": "106711000", "totalCurrentLiabilities": "328680000", "otherNonCurrentLiabilities": "17415000", "totalNonCurrentLiabilities": "1098316000", "cashAndShortTermInvestments": "373903000", "commonStockSharesOutstanding": "82793000", "intangibleAssetsExcludingGoodwill": "290058000", "cashAndCashEquivalentsAtCarryingValue": "373903000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36277000", "profitLoss": "None", "dividendPayout": "13105000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "11430000", "operatingCashflow": "234981000", "capitalExpenditures": "76823000", "changeInReceivables": "-13697000", "changeInExchangeRate": "None", "cashflowFromFinancing": "176281000", "cashflowFromInvestment": "-76410000", "stockBasedCompensation": "10740000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13105000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "334852000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-689000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91585000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "income_statement": { "revenue": 1724331000, "cost_of_revenue": 806519000, "gross_profit": 917812000, "ebit": 63789000, "ebitda": 151033000, "pretax_income": 30489000, "tax_provision": -2309000, "net_income": 32798000, "net_income_to_common": 32798000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39342000, "total_current_assets": 234639000, "total_assets": 2032725000, "short_term_debt": 65696000, "long_term_debt": 555933000, "total_debt": 621629000, "total_liabilities": 1256288000, "total_equity": 776437000, "shares_outstanding": 81683000, "goodwill_and_intangibles": 1075100000 }, "cash_flow": { "operating_cash_flow": 165081000, "capital_expenditure": 101325000, "free_cash_flow": 266406000, "dividends_paid": 566550000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 67660, "ticker_id": 5947, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63789000", "ebitda": "151033000", "netIncome": "32798000", "grossProfit": "917812000", "depreciation": "None", "totalRevenue": "1724331000", "costOfRevenue": "806519000", "interestIncome": "None", "incomeBeforeTax": "30489000", "interestExpense": "33300000", "operatingIncome": "73575000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-2309000", "reportedCurrency": "USD", "netInterestIncome": "-33300000", "nonInterestIncome": "None", "operatingExpenses": "844237000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-9786000", "costofGoodsAndServicesSold": "806519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87244000", "sellingGeneralAndAdministrative": "631188000", "netIncomeFromContinuingOperations": "32798000" }, "balance": { "goodwill": "777613000", "inventory": "127556000", "commonStock": "805000", "currentDebt": "None", "investments": "None", "totalAssets": "2032725000", "longTermDebt": "555933000", "shortTermDebt": "65696000", "treasuryStock": "-27807000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "297487000", "reportedCurrency": "USD", "retainedEarnings": "107132000", "totalLiabilities": "1256288000", "otherCurrentAssets": "23266000", "totalCurrentAssets": "234639000", "currentLongTermDebt": "13759000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44475000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1798086000", "currentAccountsPayable": "40782000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "714857000", "shortLongTermDebtTotal": "953398000", "totalShareholderEquity": "776437000", "capitalLeaseObligations": "383706000", "otherCurrentLiabilities": "82829000", "totalCurrentLiabilities": "273179000", "otherNonCurrentLiabilities": "4845000", "totalNonCurrentLiabilities": "983109000", "cashAndShortTermInvestments": "39342000", "commonStockSharesOutstanding": "81683000", "intangibleAssetsExcludingGoodwill": "297487000", "cashAndCashEquivalentsAtCarryingValue": "39342000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32798000", "profitLoss": "None", "dividendPayout": "566550000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-15886000", "operatingCashflow": "165081000", "capitalExpenditures": "101325000", "changeInReceivables": "-6925000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42141000", "cashflowFromInvestment": "-100631000", "stockBasedCompensation": "12670000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "566550000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "22309000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25646000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87244000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1724331000, "cost_of_revenue": 806519000, "gross_profit": 917812000, "research_and_development": null, "selling_general_admin": 631188000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63789000, "depreciation_amortisation": 87244000, "ebitda": 151033000, "interest_expense": 33300000, "interest_income": null, "other_non_operating": null, "pretax_income": 30489000, "tax_provision": -2309000, "effective_tax_rate": null, "net_income": 32798000, "net_income_continuing_ops": 32798000, "net_income_to_common": 32798000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39342000, "short_term_investments": null, "net_receivables": 44475000, "inventory": 127556000, "other_current_assets": null, "total_current_assets": 234639000, "net_ppe": null, "goodwill": 777613000, "intangible_assets": 297487000, "goodwill_and_intangibles": 1075100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1798086000, "total_assets": 2032725000, "short_term_debt": 65696000, "accounts_payable": 40782000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 273179000, "long_term_debt": 555933000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 983109000, "total_liabilities": 1256288000, "total_debt": 621629000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 107132000, "total_equity": 776437000, "shares_outstanding": 81683000, "operating_cash_flow": 165081000, "stock_based_compensation": 12670000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 101325000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100631000, "dividends_paid": 566550000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42141000, "free_cash_flow": 266406000, "net_change_in_cash": 22309000 }, "raw_data": { "income": { "ebit": "63789000", "ebitda": "151033000", "netIncome": "32798000", "grossProfit": "917812000", "depreciation": "None", "totalRevenue": "1724331000", "costOfRevenue": "806519000", "interestIncome": "None", "incomeBeforeTax": "30489000", "interestExpense": "33300000", "operatingIncome": "73575000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-2309000", "reportedCurrency": "USD", "netInterestIncome": "-33300000", "nonInterestIncome": "None", "operatingExpenses": "844237000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-9786000", "costofGoodsAndServicesSold": "806519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87244000", "sellingGeneralAndAdministrative": "631188000", "netIncomeFromContinuingOperations": "32798000" }, "balance": { "goodwill": "777613000", "inventory": "127556000", "commonStock": "805000", "currentDebt": "None", "investments": "None", "totalAssets": "2032725000", "longTermDebt": "555933000", "shortTermDebt": "65696000", "treasuryStock": "-27807000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "297487000", "reportedCurrency": "USD", "retainedEarnings": "107132000", "totalLiabilities": "1256288000", "otherCurrentAssets": "23266000", "totalCurrentAssets": "234639000", "currentLongTermDebt": "13759000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44475000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1798086000", "currentAccountsPayable": "40782000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "714857000", "shortLongTermDebtTotal": "953398000", "totalShareholderEquity": "776437000", "capitalLeaseObligations": "383706000", "otherCurrentLiabilities": "82829000", "totalCurrentLiabilities": "273179000", "otherNonCurrentLiabilities": "4845000", "totalNonCurrentLiabilities": "983109000", "cashAndShortTermInvestments": "39342000", "commonStockSharesOutstanding": "81683000", "intangibleAssetsExcludingGoodwill": "297487000", "cashAndCashEquivalentsAtCarryingValue": "39342000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32798000", "profitLoss": "None", "dividendPayout": "566550000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-15886000", "operatingCashflow": "165081000", "capitalExpenditures": "101325000", "changeInReceivables": "-6925000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42141000", "cashflowFromInvestment": "-100631000", "stockBasedCompensation": "12670000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "566550000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "22309000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25646000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87244000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "income_statement": { "revenue": 1536854000, "cost_of_revenue": 713571000, "gross_profit": 823283000, "ebit": 42151000, "ebitda": 116490000, "pretax_income": 4868000, "tax_provision": -18785000, "net_income": 23653000, "net_income_to_common": 23653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17132000, "total_current_assets": 214704000, "total_assets": 1661389000, "short_term_debt": 10134000, "long_term_debt": 548627000, "total_debt": 558761000, "total_liabilities": 918235000, "total_equity": 743154000, "shares_outstanding": 79041000, "goodwill_and_intangibles": 1082692000 }, "cash_flow": { "operating_cash_flow": 106628000, "capital_expenditure": 104493000, "free_cash_flow": 211121000, "dividends_paid": 200000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 67665, "ticker_id": 5947, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42151000", "ebitda": "116490000", "netIncome": "23653000", "grossProfit": "823283000", "depreciation": "None", "totalRevenue": "1536854000", "costOfRevenue": "713571000", "interestIncome": "None", "incomeBeforeTax": "4868000", "interestExpense": "37483000", "operatingIncome": "42351000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-18785000", "reportedCurrency": "USD", "netInterestIncome": "-37483000", "nonInterestIncome": "None", "operatingExpenses": "763302000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-200000", "costofGoodsAndServicesSold": "713571000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74339000", "sellingGeneralAndAdministrative": "579976000", "netIncomeFromContinuingOperations": "23653000" }, "balance": { "goodwill": "777613000", "inventory": "116022000", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "1661389000", "longTermDebt": "548627000", "shortTermDebt": "10134000", "treasuryStock": "-2161000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "305079000", "reportedCurrency": "USD", "retainedEarnings": "74840000", "totalLiabilities": "918235000", "otherCurrentAssets": "60830000", "totalCurrentAssets": "214704000", "currentLongTermDebt": "5000000", "longTermInvestments": "1000000", "shortTermInvestments": "None", "currentNetReceivables": "50735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1446685000", "currentAccountsPayable": "43642000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "355117000", "shortLongTermDebtTotal": "578112000", "totalShareholderEquity": "743154000", "capitalLeaseObligations": "24485000", "otherCurrentLiabilities": "78437000", "totalCurrentLiabilities": "211652000", "otherNonCurrentLiabilities": "33419000", "totalNonCurrentLiabilities": "706583000", "cashAndShortTermInvestments": "17132000", "commonStockSharesOutstanding": "79041000", "intangibleAssetsExcludingGoodwill": "305079000", "cashAndCashEquivalentsAtCarryingValue": "17132000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23653000", "profitLoss": "None", "dividendPayout": "200000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-28739000", "operatingCashflow": "106628000", "capitalExpenditures": "104493000", "changeInReceivables": "-14649000", "changeInExchangeRate": "None", "cashflowFromFinancing": "10397000", "cashflowFromInvestment": "-104221000", "stockBasedCompensation": "20939000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12804000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1928000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74339000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1536854000, "cost_of_revenue": 713571000, "gross_profit": 823283000, "research_and_development": 0, "selling_general_admin": 579976000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42151000, "depreciation_amortisation": 74339000, "ebitda": 116490000, "interest_expense": 37483000, "interest_income": null, "other_non_operating": null, "pretax_income": 4868000, "tax_provision": -18785000, "effective_tax_rate": null, "net_income": 23653000, "net_income_continuing_ops": 23653000, "net_income_to_common": 23653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17132000, "short_term_investments": null, "net_receivables": 50735000, "inventory": 116022000, "other_current_assets": null, "total_current_assets": 214704000, "net_ppe": null, "goodwill": 777613000, "intangible_assets": 305079000, "goodwill_and_intangibles": 1082692000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1446685000, "total_assets": 1661389000, "short_term_debt": 10134000, "accounts_payable": 43642000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 211652000, "long_term_debt": 548627000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 706583000, "total_liabilities": 918235000, "total_debt": 558761000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 74840000, "total_equity": 743154000, "shares_outstanding": 79041000, "operating_cash_flow": 106628000, "stock_based_compensation": 20939000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104493000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104221000, "dividends_paid": 200000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10397000, "free_cash_flow": 211121000, "net_change_in_cash": 12804000 }, "raw_data": { "income": { "ebit": "42151000", "ebitda": "116490000", "netIncome": "23653000", "grossProfit": "823283000", "depreciation": "None", "totalRevenue": "1536854000", "costOfRevenue": "713571000", "interestIncome": "None", "incomeBeforeTax": "4868000", "interestExpense": "37483000", "operatingIncome": "42351000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-18785000", "reportedCurrency": "USD", "netInterestIncome": "-37483000", "nonInterestIncome": "None", "operatingExpenses": "763302000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-200000", "costofGoodsAndServicesSold": "713571000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74339000", "sellingGeneralAndAdministrative": "579976000", "netIncomeFromContinuingOperations": "23653000" }, "balance": { "goodwill": "777613000", "inventory": "116022000", "commonStock": "782000", "currentDebt": "None", "investments": "None", "totalAssets": "1661389000", "longTermDebt": "548627000", "shortTermDebt": "10134000", "treasuryStock": "-2161000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "305079000", "reportedCurrency": "USD", "retainedEarnings": "74840000", "totalLiabilities": "918235000", "otherCurrentAssets": "60830000", "totalCurrentAssets": "214704000", "currentLongTermDebt": "5000000", "longTermInvestments": "1000000", "shortTermInvestments": "None", "currentNetReceivables": "50735000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1446685000", "currentAccountsPayable": "43642000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "355117000", "shortLongTermDebtTotal": "578112000", "totalShareholderEquity": "743154000", "capitalLeaseObligations": "24485000", "otherCurrentLiabilities": "78437000", "totalCurrentLiabilities": "211652000", "otherNonCurrentLiabilities": "33419000", "totalNonCurrentLiabilities": "706583000", "cashAndShortTermInvestments": "17132000", "commonStockSharesOutstanding": "79041000", "intangibleAssetsExcludingGoodwill": "305079000", "cashAndCashEquivalentsAtCarryingValue": "17132000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23653000", "profitLoss": "None", "dividendPayout": "200000000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-28739000", "operatingCashflow": "106628000", "capitalExpenditures": "104493000", "changeInReceivables": "-14649000", "changeInExchangeRate": "None", "cashflowFromFinancing": "10397000", "cashflowFromInvestment": "-104221000", "stockBasedCompensation": "20939000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12804000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1928000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74339000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "income_statement": { "revenue": 543880000, "cost_of_revenue": 242578000, "gross_profit": 301302000, "ebit": 45210000, "ebitda": 68652000, "pretax_income": 42391000, "tax_provision": 11210000, "net_income": 31181000, "net_income_to_common": 31181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67898000, "total_current_assets": 260623000, "total_assets": 2020483000, "short_term_debt": 107944000, "long_term_debt": 225246000, "total_debt": 333190000, "total_liabilities": 1122477000, "total_equity": 898006000, "shares_outstanding": 81492000, "goodwill_and_intangibles": 708361000 }, "cash_flow": { "operating_cash_flow": 61705000, "capital_expenditure": 17569000, "free_cash_flow": 79274000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 67628, "ticker_id": 5947, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45210000", "ebitda": "68652000", "netIncome": "31181000", "grossProfit": "301302000", "depreciation": "None", "totalRevenue": "543880000", "costOfRevenue": "242578000", "interestIncome": "None", "incomeBeforeTax": "42391000", "interestExpense": "2848000", "operatingIncome": "45210000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11210000", "reportedCurrency": "USD", "netInterestIncome": "-2848000", "nonInterestIncome": "None", "operatingExpenses": "256091999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242578000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23442000", "sellingGeneralAndAdministrative": "256092000", "netIncomeFromContinuingOperations": "31181000" }, "balance": { "goodwill": "700976000", "inventory": "107706000", "commonStock": "873000", "currentDebt": "None", "investments": "None", "totalAssets": "2020483000", "longTermDebt": "225246000", "shortTermDebt": "107944000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "7385000", "reportedCurrency": "USD", "retainedEarnings": "286898000", "totalLiabilities": "1122477000", "otherCurrentAssets": "41029000", "totalCurrentAssets": "260623000", "currentLongTermDebt": "16588000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43990000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1759860000", "currentAccountsPayable": "87182000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "692127000", "totalShareholderEquity": "898006000", "capitalLeaseObligations": "450293000", "otherCurrentLiabilities": "172935000", "totalCurrentLiabilities": "418488000", "otherNonCurrentLiabilities": "8966000", "totalNonCurrentLiabilities": "703989000", "cashAndShortTermInvestments": "67898000", "commonStockSharesOutstanding": "81492000", "intangibleAssetsExcludingGoodwill": "7385000", "cashAndCashEquivalentsAtCarryingValue": "67898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31181000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-19612000", "operatingCashflow": "61705000", "capitalExpenditures": "17569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14144000", "cashflowFromInvestment": "-18272000", "stockBasedCompensation": "7022000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10519000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23442000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 543880000, "cost_of_revenue": 242578000, "gross_profit": 301302000, "research_and_development": null, "selling_general_admin": 256092000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45210000, "depreciation_amortisation": 23442000, "ebitda": 68652000, "interest_expense": 2848000, "interest_income": null, "other_non_operating": null, "pretax_income": 42391000, "tax_provision": 11210000, "effective_tax_rate": null, "net_income": 31181000, "net_income_continuing_ops": 31181000, "net_income_to_common": 31181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67898000, "short_term_investments": null, "net_receivables": 43990000, "inventory": 107706000, "other_current_assets": null, "total_current_assets": 260623000, "net_ppe": null, "goodwill": 700976000, "intangible_assets": 7385000, "goodwill_and_intangibles": 708361000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1759860000, "total_assets": 2020483000, "short_term_debt": 107944000, "accounts_payable": 87182000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 418488000, "long_term_debt": 225246000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 703989000, "total_liabilities": 1122477000, "total_debt": 333190000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 286898000, "total_equity": 898006000, "shares_outstanding": 81492000, "operating_cash_flow": 61705000, "stock_based_compensation": 7022000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17569000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18272000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14144000, "free_cash_flow": 79274000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45210000", "ebitda": "68652000", "netIncome": "31181000", "grossProfit": "301302000", "depreciation": "None", "totalRevenue": "543880000", "costOfRevenue": "242578000", "interestIncome": "None", "incomeBeforeTax": "42391000", "interestExpense": "2848000", "operatingIncome": "45210000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11210000", "reportedCurrency": "USD", "netInterestIncome": "-2848000", "nonInterestIncome": "None", "operatingExpenses": "256091999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242578000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23442000", "sellingGeneralAndAdministrative": "256092000", "netIncomeFromContinuingOperations": "31181000" }, "balance": { "goodwill": "700976000", "inventory": "107706000", "commonStock": "873000", "currentDebt": "None", "investments": "None", "totalAssets": "2020483000", "longTermDebt": "225246000", "shortTermDebt": "107944000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "7385000", "reportedCurrency": "USD", "retainedEarnings": "286898000", "totalLiabilities": "1122477000", "otherCurrentAssets": "41029000", "totalCurrentAssets": "260623000", "currentLongTermDebt": "16588000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43990000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1759860000", "currentAccountsPayable": "87182000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "692127000", "totalShareholderEquity": "898006000", "capitalLeaseObligations": "450293000", "otherCurrentLiabilities": "172935000", "totalCurrentLiabilities": "418488000", "otherNonCurrentLiabilities": "8966000", "totalNonCurrentLiabilities": "703989000", "cashAndShortTermInvestments": "67898000", "commonStockSharesOutstanding": "81492000", "intangibleAssetsExcludingGoodwill": "7385000", "cashAndCashEquivalentsAtCarryingValue": "67898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31181000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-19612000", "operatingCashflow": "61705000", "capitalExpenditures": "17569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14144000", "cashflowFromInvestment": "-18272000", "stockBasedCompensation": "7022000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10519000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23442000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "income_statement": { "revenue": 503411000, "cost_of_revenue": 234177000, "gross_profit": 269234000, "ebit": 7766000, "ebitda": 31234000, "pretax_income": 2388000, "tax_provision": -929000, "net_income": 3317000, "net_income_to_common": 3317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38708000, "total_current_assets": 225722000, "total_assets": 2126565000, "short_term_debt": 106896000, "long_term_debt": 223238000, "total_debt": 330134000, "total_liabilities": 1257032000, "total_equity": 869533000, "shares_outstanding": 81777000, "goodwill_and_intangibles": 948743000 }, "cash_flow": { "operating_cash_flow": 13159000, "capital_expenditure": 24399000, "free_cash_flow": 37558000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 67629, "ticker_id": 5947, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7766000", "ebitda": "31234000", "netIncome": "3317000", "grossProfit": "269234000", "depreciation": "None", "totalRevenue": "503411000", "costOfRevenue": "234177000", "interestIncome": "None", "incomeBeforeTax": "2388000", "interestExpense": "4247000", "operatingIncome": "7766000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-929000", "reportedCurrency": "USD", "netInterestIncome": "-4247000", "nonInterestIncome": "None", "operatingExpenses": "261468000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "234177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23468000", "sellingGeneralAndAdministrative": "261213000", "netIncomeFromContinuingOperations": "3317000" }, "balance": { "goodwill": "700642000", "inventory": "89318000", "commonStock": "862000", "currentDebt": "None", "investments": "None", "totalAssets": "2126565000", "longTermDebt": "223238000", "shortTermDebt": "106896000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "248101000", "reportedCurrency": "USD", "retainedEarnings": "255717000", "totalLiabilities": "1257032000", "otherCurrentAssets": "40374000", "totalCurrentAssets": "225722000", "currentLongTermDebt": "13250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57322000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1900843000", "currentAccountsPayable": "78999000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "694600000", "totalShareholderEquity": "869533000", "capitalLeaseObligations": "458112000", "otherCurrentLiabilities": "109674000", "totalCurrentLiabilities": "412408000", "otherNonCurrentLiabilities": "8944000", "totalNonCurrentLiabilities": "844623999", "cashAndShortTermInvestments": "38708000", "commonStockSharesOutstanding": "81777000", "intangibleAssetsExcludingGoodwill": "248101000", "cashAndCashEquivalentsAtCarryingValue": "38708000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14391000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2816000", "operatingCashflow": "13159000", "capitalExpenditures": "24399000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6113000", "cashflowFromInvestment": "-24317000", "stockBasedCompensation": "-17836000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-650000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-65527000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 503411000, "cost_of_revenue": 234177000, "gross_profit": 269234000, "research_and_development": null, "selling_general_admin": 261213000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7766000, "depreciation_amortisation": 23468000, "ebitda": 31234000, "interest_expense": 4247000, "interest_income": null, "other_non_operating": null, "pretax_income": 2388000, "tax_provision": -929000, "effective_tax_rate": null, "net_income": 3317000, "net_income_continuing_ops": 3317000, "net_income_to_common": 3317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38708000, "short_term_investments": null, "net_receivables": 57322000, "inventory": 89318000, "other_current_assets": null, "total_current_assets": 225722000, "net_ppe": null, "goodwill": 700642000, "intangible_assets": 248101000, "goodwill_and_intangibles": 948743000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1900843000, "total_assets": 2126565000, "short_term_debt": 106896000, "accounts_payable": 78999000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 412408000, "long_term_debt": 223238000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 844623999, "total_liabilities": 1257032000, "total_debt": 330134000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 255717000, "total_equity": 869533000, "shares_outstanding": 81777000, "operating_cash_flow": 13159000, "stock_based_compensation": -17836000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24399000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24317000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6113000, "free_cash_flow": 37558000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7766000", "ebitda": "31234000", "netIncome": "3317000", "grossProfit": "269234000", "depreciation": "None", "totalRevenue": "503411000", "costOfRevenue": "234177000", "interestIncome": "None", "incomeBeforeTax": "2388000", "interestExpense": "4247000", "operatingIncome": "7766000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-929000", "reportedCurrency": "USD", "netInterestIncome": "-4247000", "nonInterestIncome": "None", "operatingExpenses": "261468000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "234177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23468000", "sellingGeneralAndAdministrative": "261213000", "netIncomeFromContinuingOperations": "3317000" }, "balance": { "goodwill": "700642000", "inventory": "89318000", "commonStock": "862000", "currentDebt": "None", "investments": "None", "totalAssets": "2126565000", "longTermDebt": "223238000", "shortTermDebt": "106896000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "248101000", "reportedCurrency": "USD", "retainedEarnings": "255717000", "totalLiabilities": "1257032000", "otherCurrentAssets": "40374000", "totalCurrentAssets": "225722000", "currentLongTermDebt": "13250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57322000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1900843000", "currentAccountsPayable": "78999000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "694600000", "totalShareholderEquity": "869533000", "capitalLeaseObligations": "458112000", "otherCurrentLiabilities": "109674000", "totalCurrentLiabilities": "412408000", "otherNonCurrentLiabilities": "8944000", "totalNonCurrentLiabilities": "844623999", "cashAndShortTermInvestments": "38708000", "commonStockSharesOutstanding": "81777000", "intangibleAssetsExcludingGoodwill": "248101000", "cashAndCashEquivalentsAtCarryingValue": "38708000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14391000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2816000", "operatingCashflow": "13159000", "capitalExpenditures": "24399000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6113000", "cashflowFromInvestment": "-24317000", "stockBasedCompensation": "-17836000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-650000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-65527000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "income_statement": { "revenue": 487330000, "cost_of_revenue": 225384000, "gross_profit": 261946000, "ebit": 9607000, "ebitda": 31792000, "pretax_income": 5489000, "tax_provision": 2117000, "net_income": 3372000, "net_income_to_common": 3372000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56030000, "total_current_assets": 220188000, "total_assets": 1958472000, "short_term_debt": 119230000, "long_term_debt": 236514000, "total_debt": 355744000, "total_liabilities": 1099711000, "total_equity": 858761000, "shares_outstanding": 81195000, "goodwill_and_intangibles": 948913000 }, "cash_flow": { "operating_cash_flow": 46634000, "capital_expenditure": 16366000, "free_cash_flow": 63000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 67631, "ticker_id": 5947, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9607000", "ebitda": "31792000", "netIncome": "3372000", "grossProfit": "261946000", "depreciation": "None", "totalRevenue": "487330000", "costOfRevenue": "225384000", "interestIncome": "None", "incomeBeforeTax": "5489000", "interestExpense": "4119000", "operatingIncome": "9607000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2117000", "reportedCurrency": "USD", "netInterestIncome": "-4119000", "nonInterestIncome": "None", "operatingExpenses": "252339000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "225384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22185000", "sellingGeneralAndAdministrative": "252339000", "netIncomeFromContinuingOperations": "3372000" }, "balance": { "goodwill": "700642000", "inventory": "88012000", "commonStock": "860000", "currentDebt": "None", "investments": "None", "totalAssets": "1958472000", "longTermDebt": "236514000", "shortTermDebt": "119230000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "248271000", "reportedCurrency": "USD", "retainedEarnings": "252400000", "totalLiabilities": "1099711000", "otherCurrentAssets": "30012000", "totalCurrentAssets": "220188000", "currentLongTermDebt": "16852000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46134000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1738284000", "currentAccountsPayable": "74264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "693568000", "totalShareholderEquity": "858761000", "capitalLeaseObligations": "440202000", "otherCurrentLiabilities": "112142000", "totalCurrentLiabilities": "416965000", "otherNonCurrentLiabilities": "8430000", "totalNonCurrentLiabilities": "682746000", "cashAndShortTermInvestments": "56030000", "commonStockSharesOutstanding": "81195000", "intangibleAssetsExcludingGoodwill": "248271000", "cashAndCashEquivalentsAtCarryingValue": "56030000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3372000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-381000", "operatingCashflow": "46634000", "capitalExpenditures": "16366000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19684000", "cashflowFromInvestment": "-19365000", "stockBasedCompensation": "5501000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-876000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22185000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 487330000, "cost_of_revenue": 225384000, "gross_profit": 261946000, "research_and_development": null, "selling_general_admin": 252339000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9607000, "depreciation_amortisation": 22185000, "ebitda": 31792000, "interest_expense": 4119000, "interest_income": null, "other_non_operating": null, "pretax_income": 5489000, "tax_provision": 2117000, "effective_tax_rate": null, "net_income": 3372000, "net_income_continuing_ops": 3372000, "net_income_to_common": 3372000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56030000, "short_term_investments": null, "net_receivables": 46134000, "inventory": 88012000, "other_current_assets": null, "total_current_assets": 220188000, "net_ppe": null, "goodwill": 700642000, "intangible_assets": 248271000, "goodwill_and_intangibles": 948913000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1738284000, "total_assets": 1958472000, "short_term_debt": 119230000, "accounts_payable": 74264000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 416965000, "long_term_debt": 236514000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 682746000, "total_liabilities": 1099711000, "total_debt": 355744000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 252400000, "total_equity": 858761000, "shares_outstanding": 81195000, "operating_cash_flow": 46634000, "stock_based_compensation": 5501000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16366000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19365000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19684000, "free_cash_flow": 63000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9607000", "ebitda": "31792000", "netIncome": "3372000", "grossProfit": "261946000", "depreciation": "None", "totalRevenue": "487330000", "costOfRevenue": "225384000", "interestIncome": "None", "incomeBeforeTax": "5489000", "interestExpense": "4119000", "operatingIncome": "9607000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2117000", "reportedCurrency": "USD", "netInterestIncome": "-4119000", "nonInterestIncome": "None", "operatingExpenses": "252339000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "225384000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22185000", "sellingGeneralAndAdministrative": "252339000", "netIncomeFromContinuingOperations": "3372000" }, "balance": { "goodwill": "700642000", "inventory": "88012000", "commonStock": "860000", "currentDebt": "None", "investments": "None", "totalAssets": "1958472000", "longTermDebt": "236514000", "shortTermDebt": "119230000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "248271000", "reportedCurrency": "USD", "retainedEarnings": "252400000", "totalLiabilities": "1099711000", "otherCurrentAssets": "30012000", "totalCurrentAssets": "220188000", "currentLongTermDebt": "16852000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46134000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1738284000", "currentAccountsPayable": "74264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "693568000", "totalShareholderEquity": "858761000", "capitalLeaseObligations": "440202000", "otherCurrentLiabilities": "112142000", "totalCurrentLiabilities": "416965000", "otherNonCurrentLiabilities": "8430000", "totalNonCurrentLiabilities": "682746000", "cashAndShortTermInvestments": "56030000", "commonStockSharesOutstanding": "81195000", "intangibleAssetsExcludingGoodwill": "248271000", "cashAndCashEquivalentsAtCarryingValue": "56030000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3372000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-381000", "operatingCashflow": "46634000", "capitalExpenditures": "16366000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19684000", "cashflowFromInvestment": "-19365000", "stockBasedCompensation": "5501000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-876000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22185000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "income_statement": { "revenue": 486423000, "cost_of_revenue": 222907000, "gross_profit": 263516000, "ebit": 16049000, "ebitda": 38585000, "pretax_income": 12239000, "tax_provision": 3514000, "net_income": 8725000, "net_income_to_common": 8725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48471000, "total_current_assets": 217701000, "total_assets": 1968352000, "short_term_debt": 118995000, "long_term_debt": 255620000, "total_debt": 374615000, "total_liabilities": 1117771000, "total_equity": 850581000, "shares_outstanding": 80057000, "goodwill_and_intangibles": 706210000 }, "cash_flow": { "operating_cash_flow": 54261000, "capital_expenditure": 11850000, "free_cash_flow": 66111000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 67632, "ticker_id": 5947, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16049000", "ebitda": "38585000", "netIncome": "8725000", "grossProfit": "263516000", "depreciation": "None", "totalRevenue": "486423000", "costOfRevenue": "222907000", "interestIncome": "None", "incomeBeforeTax": "12239000", "interestExpense": "4210000", "operatingIncome": "16049000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3514000", "reportedCurrency": "USD", "netInterestIncome": "-4210000", "nonInterestIncome": "None", "operatingExpenses": "247467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "222907000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22536000", "sellingGeneralAndAdministrative": "247167000", "netIncomeFromContinuingOperations": "8725000" }, "balance": { "goodwill": "698305000", "inventory": "89648000", "commonStock": "859000", "currentDebt": "None", "investments": "None", "totalAssets": "1968352000", "longTermDebt": "255620000", "shortTermDebt": "118995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7905000", "reportedCurrency": "USD", "retainedEarnings": "249028000", "totalLiabilities": "1117771000", "otherCurrentAssets": "33624000", "totalCurrentAssets": "217701000", "currentLongTermDebt": "16782000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45958000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1750651000", "currentAccountsPayable": "65099000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "719342000", "totalShareholderEquity": "850581000", "capitalLeaseObligations": "446940000", "otherCurrentLiabilities": "191463000", "totalCurrentLiabilities": "418246000", "otherNonCurrentLiabilities": "8291000", "totalNonCurrentLiabilities": "699525000", "cashAndShortTermInvestments": "48471000", "commonStockSharesOutstanding": "80057000", "intangibleAssetsExcludingGoodwill": "7905000", "cashAndCashEquivalentsAtCarryingValue": "48471000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8725000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1840000", "operatingCashflow": "54261000", "capitalExpenditures": "11850000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73421000", "cashflowFromInvestment": "-12699000", "stockBasedCompensation": "5306000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20379000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 486423000, "cost_of_revenue": 222907000, "gross_profit": 263516000, "research_and_development": null, "selling_general_admin": 247167000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16049000, "depreciation_amortisation": 22536000, "ebitda": 38585000, "interest_expense": 4210000, "interest_income": null, "other_non_operating": null, "pretax_income": 12239000, "tax_provision": 3514000, "effective_tax_rate": null, "net_income": 8725000, "net_income_continuing_ops": 8725000, "net_income_to_common": 8725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48471000, "short_term_investments": null, "net_receivables": 45958000, "inventory": 89648000, "other_current_assets": null, "total_current_assets": 217701000, "net_ppe": null, "goodwill": 698305000, "intangible_assets": 7905000, "goodwill_and_intangibles": 706210000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1750651000, "total_assets": 1968352000, "short_term_debt": 118995000, "accounts_payable": 65099000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 418246000, "long_term_debt": 255620000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 699525000, "total_liabilities": 1117771000, "total_debt": 374615000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 249028000, "total_equity": 850581000, "shares_outstanding": 80057000, "operating_cash_flow": 54261000, "stock_based_compensation": 5306000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11850000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12699000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73421000, "free_cash_flow": 66111000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16049000", "ebitda": "38585000", "netIncome": "8725000", "grossProfit": "263516000", "depreciation": "None", "totalRevenue": "486423000", "costOfRevenue": "222907000", "interestIncome": "None", "incomeBeforeTax": "12239000", "interestExpense": "4210000", "operatingIncome": "16049000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "3514000", "reportedCurrency": "USD", "netInterestIncome": "-4210000", "nonInterestIncome": "None", "operatingExpenses": "247467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "222907000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22536000", "sellingGeneralAndAdministrative": "247167000", "netIncomeFromContinuingOperations": "8725000" }, "balance": { "goodwill": "698305000", "inventory": "89648000", "commonStock": "859000", "currentDebt": "None", "investments": "None", "totalAssets": "1968352000", "longTermDebt": "255620000", "shortTermDebt": "118995000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7905000", "reportedCurrency": "USD", "retainedEarnings": "249028000", "totalLiabilities": "1117771000", "otherCurrentAssets": "33624000", "totalCurrentAssets": "217701000", "currentLongTermDebt": "16782000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45958000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1750651000", "currentAccountsPayable": "65099000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "719342000", "totalShareholderEquity": "850581000", "capitalLeaseObligations": "446940000", "otherCurrentLiabilities": "191463000", "totalCurrentLiabilities": "418246000", "otherNonCurrentLiabilities": "8291000", "totalNonCurrentLiabilities": "699525000", "cashAndShortTermInvestments": "48471000", "commonStockSharesOutstanding": "80057000", "intangibleAssetsExcludingGoodwill": "7905000", "cashAndCashEquivalentsAtCarryingValue": "48471000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8725000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1840000", "operatingCashflow": "54261000", "capitalExpenditures": "11850000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73421000", "cashflowFromInvestment": "-12699000", "stockBasedCompensation": "5306000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20379000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "income_statement": { "revenue": 510324000, "cost_of_revenue": 228153000, "gross_profit": 282171000, "ebit": 26239000, "ebitda": 49202000, "pretax_income": 21565000, "tax_provision": 7379000, "net_income": 14186000, "net_income_to_common": 14186000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80024000, "total_current_assets": 254124000, "total_assets": 2010352000, "short_term_debt": 202194000, "long_term_debt": 244652000, "total_debt": 446846000, "total_liabilities": 1174192000, "total_equity": 836160000, "shares_outstanding": 79259000, "goodwill_and_intangibles": 946939000 }, "cash_flow": { "operating_cash_flow": 32239000, "capital_expenditure": 20225000, "free_cash_flow": 52464000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 67633, "ticker_id": 5947, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26239000", "ebitda": "49202000", "netIncome": "14186000", "grossProfit": "282171000", "depreciation": "None", "totalRevenue": "510324000", "costOfRevenue": "228153000", "interestIncome": "None", "incomeBeforeTax": "21565000", "interestExpense": "4572000", "operatingIncome": "26239000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7379000", "reportedCurrency": "USD", "netInterestIncome": "-4572000", "nonInterestIncome": "None", "operatingExpenses": "255932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "228153000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22963000", "sellingGeneralAndAdministrative": "255532000", "netIncomeFromContinuingOperations": "14186000" }, "balance": { "goodwill": "698305000", "inventory": "88571000", "commonStock": "858000", "currentDebt": "None", "investments": "None", "totalAssets": "2010352000", "longTermDebt": "244652000", "shortTermDebt": "202194000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "248634000", "reportedCurrency": "USD", "retainedEarnings": "240303000", "totalLiabilities": "1174192000", "otherCurrentAssets": "32360000", "totalCurrentAssets": "254124000", "currentLongTermDebt": "101473000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53169000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1756228000", "currentAccountsPayable": "36661000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "805113000", "totalShareholderEquity": "836160000", "capitalLeaseObligations": "458988000", "otherCurrentLiabilities": "115070000", "totalCurrentLiabilities": "468209000", "otherNonCurrentLiabilities": "8373000", "totalNonCurrentLiabilities": "705983000", "cashAndShortTermInvestments": "80024000", "commonStockSharesOutstanding": "79259000", "intangibleAssetsExcludingGoodwill": "248634000", "cashAndCashEquivalentsAtCarryingValue": "80024000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14186000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "4309000", "operatingCashflow": "32239000", "capitalExpenditures": "20225000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5404000", "cashflowFromInvestment": "-20225000", "stockBasedCompensation": "7029000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1624000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25120000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 510324000, "cost_of_revenue": 228153000, "gross_profit": 282171000, "research_and_development": null, "selling_general_admin": 255532000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26239000, "depreciation_amortisation": 22963000, "ebitda": 49202000, "interest_expense": 4572000, "interest_income": null, "other_non_operating": null, "pretax_income": 21565000, "tax_provision": 7379000, "effective_tax_rate": null, "net_income": 14186000, "net_income_continuing_ops": 14186000, "net_income_to_common": 14186000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80024000, "short_term_investments": null, "net_receivables": 53169000, "inventory": 88571000, "other_current_assets": null, "total_current_assets": 254124000, "net_ppe": null, "goodwill": 698305000, "intangible_assets": 248634000, "goodwill_and_intangibles": 946939000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1756228000, "total_assets": 2010352000, "short_term_debt": 202194000, "accounts_payable": 36661000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 468209000, "long_term_debt": 244652000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 705983000, "total_liabilities": 1174192000, "total_debt": 446846000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 240303000, "total_equity": 836160000, "shares_outstanding": 79259000, "operating_cash_flow": 32239000, "stock_based_compensation": 7029000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20225000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20225000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5404000, "free_cash_flow": 52464000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26239000", "ebitda": "49202000", "netIncome": "14186000", "grossProfit": "282171000", "depreciation": "None", "totalRevenue": "510324000", "costOfRevenue": "228153000", "interestIncome": "None", "incomeBeforeTax": "21565000", "interestExpense": "4572000", "operatingIncome": "26239000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7379000", "reportedCurrency": "USD", "netInterestIncome": "-4572000", "nonInterestIncome": "None", "operatingExpenses": "255932000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "228153000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22963000", "sellingGeneralAndAdministrative": "255532000", "netIncomeFromContinuingOperations": "14186000" }, "balance": { "goodwill": "698305000", "inventory": "88571000", "commonStock": "858000", "currentDebt": "None", "investments": "None", "totalAssets": "2010352000", "longTermDebt": "244652000", "shortTermDebt": "202194000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "248634000", "reportedCurrency": "USD", "retainedEarnings": "240303000", "totalLiabilities": "1174192000", "otherCurrentAssets": "32360000", "totalCurrentAssets": "254124000", "currentLongTermDebt": "101473000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53169000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1756228000", "currentAccountsPayable": "36661000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "805113000", "totalShareholderEquity": "836160000", "capitalLeaseObligations": "458988000", "otherCurrentLiabilities": "115070000", "totalCurrentLiabilities": "468209000", "otherNonCurrentLiabilities": "8373000", "totalNonCurrentLiabilities": "705983000", "cashAndShortTermInvestments": "80024000", "commonStockSharesOutstanding": "79259000", "intangibleAssetsExcludingGoodwill": "248634000", "cashAndCashEquivalentsAtCarryingValue": "80024000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14186000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "4309000", "operatingCashflow": "32239000", "capitalExpenditures": "20225000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5404000", "cashflowFromInvestment": "-20225000", "stockBasedCompensation": "7029000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1624000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25120000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "income_statement": { "revenue": 437278000, "cost_of_revenue": 185001000, "gross_profit": 252277000, "ebit": -25571000, "ebitda": 3577000, "pretax_income": -30195000, "tax_provision": -758000, "net_income": -28591000, "net_income_to_common": -28591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73948000, "total_current_assets": 249828000, "total_assets": 2007771000, "short_term_debt": 201086000, "long_term_debt": 239145000, "total_debt": 440231000, "total_liabilities": 1191438000, "total_equity": 816333000, "shares_outstanding": 78754000, "goodwill_and_intangibles": 947121000 }, "cash_flow": { "operating_cash_flow": 30282000, "capital_expenditure": 32020000, "free_cash_flow": 62302000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 67634, "ticker_id": 5947, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25571000", "ebitda": "3577000", "netIncome": "-28591000", "grossProfit": "252277000", "depreciation": "None", "totalRevenue": "437278000", "costOfRevenue": "185001000", "interestIncome": "None", "incomeBeforeTax": "-30195000", "interestExpense": "4624000", "operatingIncome": "-25571000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-758000", "reportedCurrency": "USD", "netInterestIncome": "-4624000", "nonInterestIncome": "None", "operatingExpenses": "277848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185001000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29148000", "sellingGeneralAndAdministrative": "2435000", "netIncomeFromContinuingOperations": "-29437000" }, "balance": { "goodwill": "698305000", "inventory": "93918000", "commonStock": "854000", "currentDebt": "None", "investments": "None", "totalAssets": "2007771000", "longTermDebt": "239145000", "shortTermDebt": "201086000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "248816000", "reportedCurrency": "USD", "retainedEarnings": "226117000", "totalLiabilities": "1191438000", "otherCurrentAssets": "32024000", "totalCurrentAssets": "249828000", "currentLongTermDebt": "98024000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49938000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1757943000", "currentAccountsPayable": "53643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "816031000", "totalShareholderEquity": "816333000", "capitalLeaseObligations": "478862000", "otherCurrentLiabilities": "105395000", "totalCurrentLiabilities": "468274000", "otherNonCurrentLiabilities": "8228000", "totalNonCurrentLiabilities": "723164000", "cashAndShortTermInvestments": "73948000", "commonStockSharesOutstanding": "78754000", "intangibleAssetsExcludingGoodwill": "248816000", "cashAndCashEquivalentsAtCarryingValue": "73948000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28591000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-7099000", "operatingCashflow": "30282000", "capitalExpenditures": "32020000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3994000", "cashflowFromInvestment": "-33726000", "stockBasedCompensation": "4930000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-273000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29148000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 437278000, "cost_of_revenue": 185001000, "gross_profit": 252277000, "research_and_development": null, "selling_general_admin": 2435000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25571000, "depreciation_amortisation": 29148000, "ebitda": 3577000, "interest_expense": 4624000, "interest_income": null, "other_non_operating": null, "pretax_income": -30195000, "tax_provision": -758000, "effective_tax_rate": null, "net_income": -28591000, "net_income_continuing_ops": -29437000, "net_income_to_common": -28591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73948000, "short_term_investments": null, "net_receivables": 49938000, "inventory": 93918000, "other_current_assets": null, "total_current_assets": 249828000, "net_ppe": null, "goodwill": 698305000, "intangible_assets": 248816000, "goodwill_and_intangibles": 947121000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1757943000, "total_assets": 2007771000, "short_term_debt": 201086000, "accounts_payable": 53643000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 468274000, "long_term_debt": 239145000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 723164000, "total_liabilities": 1191438000, "total_debt": 440231000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 226117000, "total_equity": 816333000, "shares_outstanding": 78754000, "operating_cash_flow": 30282000, "stock_based_compensation": 4930000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32020000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33726000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3994000, "free_cash_flow": 62302000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25571000", "ebitda": "3577000", "netIncome": "-28591000", "grossProfit": "252277000", "depreciation": "None", "totalRevenue": "437278000", "costOfRevenue": "185001000", "interestIncome": "None", "incomeBeforeTax": "-30195000", "interestExpense": "4624000", "operatingIncome": "-25571000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-758000", "reportedCurrency": "USD", "netInterestIncome": "-4624000", "nonInterestIncome": "None", "operatingExpenses": "277848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185001000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29148000", "sellingGeneralAndAdministrative": "2435000", "netIncomeFromContinuingOperations": "-29437000" }, "balance": { "goodwill": "698305000", "inventory": "93918000", "commonStock": "854000", "currentDebt": "None", "investments": "None", "totalAssets": "2007771000", "longTermDebt": "239145000", "shortTermDebt": "201086000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "248816000", "reportedCurrency": "USD", "retainedEarnings": "226117000", "totalLiabilities": "1191438000", "otherCurrentAssets": "32024000", "totalCurrentAssets": "249828000", "currentLongTermDebt": "98024000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49938000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1757943000", "currentAccountsPayable": "53643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "816031000", "totalShareholderEquity": "816333000", "capitalLeaseObligations": "478862000", "otherCurrentLiabilities": "105395000", "totalCurrentLiabilities": "468274000", "otherNonCurrentLiabilities": "8228000", "totalNonCurrentLiabilities": "723164000", "cashAndShortTermInvestments": "73948000", "commonStockSharesOutstanding": "78754000", "intangibleAssetsExcludingGoodwill": "248816000", "cashAndCashEquivalentsAtCarryingValue": "73948000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28591000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-7099000", "operatingCashflow": "30282000", "capitalExpenditures": "32020000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3994000", "cashflowFromInvestment": "-33726000", "stockBasedCompensation": "4930000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-273000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29148000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "income_statement": { "revenue": 451515000, "cost_of_revenue": 189929000, "gross_profit": 261586000, "ebit": -7994000, "ebitda": 14696000, "pretax_income": -12070000, "tax_provision": -3630000, "net_income": -8468000, "net_income_to_common": -8468000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81154000, "total_current_assets": 243715000, "total_assets": 2020129000, "short_term_debt": 189926000, "long_term_debt": 252848000, "total_debt": 442774000, "total_liabilities": 1180132000, "total_equity": 839997000, "shares_outstanding": 78655000, "goodwill_and_intangibles": 725994000 }, "cash_flow": { "operating_cash_flow": 27919000, "capital_expenditure": 23865000, "free_cash_flow": 51784000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 67636, "ticker_id": 5947, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7994000", "ebitda": "14696000", "netIncome": "-8468000", "grossProfit": "261586000", "depreciation": "None", "totalRevenue": "451515000", "costOfRevenue": "189929000", "interestIncome": "None", "incomeBeforeTax": "-12070000", "interestExpense": "4108000", "operatingIncome": "-8821000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-3630000", "reportedCurrency": "USD", "netInterestIncome": "-4108000", "nonInterestIncome": "None", "operatingExpenses": "270407000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189929000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22690000", "sellingGeneralAndAdministrative": "233991000", "netIncomeFromContinuingOperations": "-8440000" }, "balance": { "goodwill": "717544000", "inventory": "87593000", "commonStock": "854000", "currentDebt": "None", "investments": "None", "totalAssets": "2020129000", "longTermDebt": "252848000", "shortTermDebt": "189926000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "8450000", "reportedCurrency": "USD", "retainedEarnings": "254708000", "totalLiabilities": "1180132000", "otherCurrentAssets": "28173000", "totalCurrentAssets": "243715000", "currentLongTermDebt": "100993000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46795000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1776414000", "currentAccountsPayable": "39559000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "831442000", "totalShareholderEquity": "839997000", "capitalLeaseObligations": "477601000", "otherCurrentLiabilities": "156370000", "totalCurrentLiabilities": "426123000", "otherNonCurrentLiabilities": "8826000", "totalNonCurrentLiabilities": "754009000", "cashAndShortTermInvestments": "81154000", "commonStockSharesOutstanding": "78655000", "intangibleAssetsExcludingGoodwill": "8450000", "cashAndCashEquivalentsAtCarryingValue": "81154000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11106000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "2697000", "operatingCashflow": "27919000", "capitalExpenditures": "23865000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101911000", "cashflowFromInvestment": "-24325000", "stockBasedCompensation": "4532000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22690000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 451515000, "cost_of_revenue": 189929000, "gross_profit": 261586000, "research_and_development": null, "selling_general_admin": 233991000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7994000, "depreciation_amortisation": 22690000, "ebitda": 14696000, "interest_expense": 4108000, "interest_income": null, "other_non_operating": null, "pretax_income": -12070000, "tax_provision": -3630000, "effective_tax_rate": null, "net_income": -8468000, "net_income_continuing_ops": -8440000, "net_income_to_common": -8468000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81154000, "short_term_investments": null, "net_receivables": 46795000, "inventory": 87593000, "other_current_assets": null, "total_current_assets": 243715000, "net_ppe": null, "goodwill": 717544000, "intangible_assets": 8450000, "goodwill_and_intangibles": 725994000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1776414000, "total_assets": 2020129000, "short_term_debt": 189926000, "accounts_payable": 39559000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 426123000, "long_term_debt": 252848000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 754009000, "total_liabilities": 1180132000, "total_debt": 442774000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 254708000, "total_equity": 839997000, "shares_outstanding": 78655000, "operating_cash_flow": 27919000, "stock_based_compensation": 4532000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23865000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24325000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101911000, "free_cash_flow": 51784000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7994000", "ebitda": "14696000", "netIncome": "-8468000", "grossProfit": "261586000", "depreciation": "None", "totalRevenue": "451515000", "costOfRevenue": "189929000", "interestIncome": "None", "incomeBeforeTax": "-12070000", "interestExpense": "4108000", "operatingIncome": "-8821000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-3630000", "reportedCurrency": "USD", "netInterestIncome": "-4108000", "nonInterestIncome": "None", "operatingExpenses": "270407000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189929000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22690000", "sellingGeneralAndAdministrative": "233991000", "netIncomeFromContinuingOperations": "-8440000" }, "balance": { "goodwill": "717544000", "inventory": "87593000", "commonStock": "854000", "currentDebt": "None", "investments": "None", "totalAssets": "2020129000", "longTermDebt": "252848000", "shortTermDebt": "189926000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "8450000", "reportedCurrency": "USD", "retainedEarnings": "254708000", "totalLiabilities": "1180132000", "otherCurrentAssets": "28173000", "totalCurrentAssets": "243715000", "currentLongTermDebt": "100993000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46795000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1776414000", "currentAccountsPayable": "39559000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "831442000", "totalShareholderEquity": "839997000", "capitalLeaseObligations": "477601000", "otherCurrentLiabilities": "156370000", "totalCurrentLiabilities": "426123000", "otherNonCurrentLiabilities": "8826000", "totalNonCurrentLiabilities": "754009000", "cashAndShortTermInvestments": "81154000", "commonStockSharesOutstanding": "78655000", "intangibleAssetsExcludingGoodwill": "8450000", "cashAndCashEquivalentsAtCarryingValue": "81154000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11106000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "2697000", "operatingCashflow": "27919000", "capitalExpenditures": "23865000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101911000", "cashflowFromInvestment": "-24325000", "stockBasedCompensation": "4532000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22690000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "income_statement": { "revenue": 451733000, "cost_of_revenue": 193580000, "gross_profit": 258153000, "ebit": 591000, "ebitda": 23283000, "pretax_income": -2605000, "tax_provision": -1564000, "net_income": -3125000, "net_income_to_common": -3125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179515000, "total_current_assets": 364402000, "total_assets": 2146300000, "short_term_debt": 399882000, "long_term_debt": 143927000, "total_debt": 543809000, "total_liabilities": 1302892000, "total_equity": 843408000, "shares_outstanding": 78575000, "goodwill_and_intangibles": 977476000 }, "cash_flow": { "operating_cash_flow": 51461000, "capital_expenditure": 19606000, "free_cash_flow": 71067000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 67637, "ticker_id": 5947, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "591000", "ebitda": "23283000", "netIncome": "-3125000", "grossProfit": "258153000", "depreciation": "None", "totalRevenue": "451733000", "costOfRevenue": "193580000", "interestIncome": "None", "incomeBeforeTax": "-2605000", "interestExpense": "3196000", "operatingIncome": "591000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1564000", "reportedCurrency": "USD", "netInterestIncome": "-3196000", "nonInterestIncome": "None", "operatingExpenses": "257562000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "193580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22692000", "sellingGeneralAndAdministrative": "231353000", "netIncomeFromContinuingOperations": "-1041000" }, "balance": { "goodwill": "717544000", "inventory": "90956000", "commonStock": "853000", "currentDebt": "None", "investments": "None", "totalAssets": "2146300000", "longTermDebt": "143927000", "shortTermDebt": "399882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "259932000", "reportedCurrency": "USD", "retainedEarnings": "263176000", "totalLiabilities": "1302892000", "otherCurrentAssets": "32863000", "totalCurrentAssets": "364402000", "currentLongTermDebt": "312888000", "longTermInvestments": "None", "shortTermInvestments": "600000", "currentNetReceivables": "61068000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1781898000", "currentAccountsPayable": "49969000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "926357000", "totalShareholderEquity": "843408000", "capitalLeaseObligations": "469542000", "otherCurrentLiabilities": "106972000", "totalCurrentLiabilities": "663161000", "otherNonCurrentLiabilities": "8381000", "totalNonCurrentLiabilities": "639731000", "cashAndShortTermInvestments": "179515000", "commonStockSharesOutstanding": "78575000", "intangibleAssetsExcludingGoodwill": "259932000", "cashAndCashEquivalentsAtCarryingValue": "179515000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3125000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "26006000", "operatingCashflow": "51461000", "capitalExpenditures": "19606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2267000", "cashflowFromInvestment": "-19834000", "stockBasedCompensation": "4781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21931000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 451733000, "cost_of_revenue": 193580000, "gross_profit": 258153000, "research_and_development": null, "selling_general_admin": 231353000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 591000, "depreciation_amortisation": 22692000, "ebitda": 23283000, "interest_expense": 3196000, "interest_income": null, "other_non_operating": null, "pretax_income": -2605000, "tax_provision": -1564000, "effective_tax_rate": null, "net_income": -3125000, "net_income_continuing_ops": -1041000, "net_income_to_common": -3125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 179515000, "short_term_investments": 600000, "net_receivables": 61068000, "inventory": 90956000, "other_current_assets": null, "total_current_assets": 364402000, "net_ppe": null, "goodwill": 717544000, "intangible_assets": 259932000, "goodwill_and_intangibles": 977476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1781898000, "total_assets": 2146300000, "short_term_debt": 399882000, "accounts_payable": 49969000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 663161000, "long_term_debt": 143927000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 639731000, "total_liabilities": 1302892000, "total_debt": 543809000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 263176000, "total_equity": 843408000, "shares_outstanding": 78575000, "operating_cash_flow": 51461000, "stock_based_compensation": 4781000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19606000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19834000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2267000, "free_cash_flow": 71067000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "591000", "ebitda": "23283000", "netIncome": "-3125000", "grossProfit": "258153000", "depreciation": "None", "totalRevenue": "451733000", "costOfRevenue": "193580000", "interestIncome": "None", "incomeBeforeTax": "-2605000", "interestExpense": "3196000", "operatingIncome": "591000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1564000", "reportedCurrency": "USD", "netInterestIncome": "-3196000", "nonInterestIncome": "None", "operatingExpenses": "257562000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "193580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22692000", "sellingGeneralAndAdministrative": "231353000", "netIncomeFromContinuingOperations": "-1041000" }, "balance": { "goodwill": "717544000", "inventory": "90956000", "commonStock": "853000", "currentDebt": "None", "investments": "None", "totalAssets": "2146300000", "longTermDebt": "143927000", "shortTermDebt": "399882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "259932000", "reportedCurrency": "USD", "retainedEarnings": "263176000", "totalLiabilities": "1302892000", "otherCurrentAssets": "32863000", "totalCurrentAssets": "364402000", "currentLongTermDebt": "312888000", "longTermInvestments": "None", "shortTermInvestments": "600000", "currentNetReceivables": "61068000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1781898000", "currentAccountsPayable": "49969000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "926357000", "totalShareholderEquity": "843408000", "capitalLeaseObligations": "469542000", "otherCurrentLiabilities": "106972000", "totalCurrentLiabilities": "663161000", "otherNonCurrentLiabilities": "8381000", "totalNonCurrentLiabilities": "639731000", "cashAndShortTermInvestments": "179515000", "commonStockSharesOutstanding": "78575000", "intangibleAssetsExcludingGoodwill": "259932000", "cashAndCashEquivalentsAtCarryingValue": "179515000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3125000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "26006000", "operatingCashflow": "51461000", "capitalExpenditures": "19606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2267000", "cashflowFromInvestment": "-19834000", "stockBasedCompensation": "4781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21931000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "income_statement": { "revenue": 482794000, "cost_of_revenue": 195546000, "gross_profit": 287248000, "ebit": 23442000, "ebitda": 48755000, "pretax_income": 19186000, "tax_provision": 7433000, "net_income": 11685000, "net_income_to_common": 11685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150050000, "total_current_assets": 378912000, "total_assets": 2155368000, "short_term_debt": 96620000, "long_term_debt": 448617000, "total_debt": 545237000, "total_liabilities": 1314049000, "total_equity": 841319000, "shares_outstanding": 78826000, "goodwill_and_intangibles": 977870000 }, "cash_flow": { "operating_cash_flow": 23987000, "capital_expenditure": 20014000, "free_cash_flow": 44001000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 67638, "ticker_id": 5947, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23442000", "ebitda": "48755000", "netIncome": "11685000", "grossProfit": "287248000", "depreciation": "None", "totalRevenue": "482794000", "costOfRevenue": "195546000", "interestIncome": "None", "incomeBeforeTax": "19186000", "interestExpense": "4256000", "operatingIncome": "23442000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7433000", "reportedCurrency": "USD", "netInterestIncome": "-4256000", "nonInterestIncome": "None", "operatingExpenses": "263806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "195546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25313000", "sellingGeneralAndAdministrative": "2435000", "netIncomeFromContinuingOperations": "12239000" }, "balance": { "goodwill": "717544000", "inventory": "118564000", "commonStock": "852000", "currentDebt": "None", "investments": "None", "totalAssets": "2155368000", "longTermDebt": "448617000", "shortTermDebt": "96620000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "260326000", "reportedCurrency": "USD", "retainedEarnings": "266301000", "totalLiabilities": "1314049000", "otherCurrentAssets": "36025000", "totalCurrentAssets": "378912000", "currentLongTermDebt": "10329000", "longTermInvestments": "None", "shortTermInvestments": "3200000", "currentNetReceivables": "74273000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1776456000", "currentAccountsPayable": "60797000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "925327000", "totalShareholderEquity": "841319000", "capitalLeaseObligations": "466381000", "otherCurrentLiabilities": "95394000", "totalCurrentLiabilities": "375006000", "otherNonCurrentLiabilities": "8399000", "totalNonCurrentLiabilities": "939043000", "cashAndShortTermInvestments": "150050000", "commonStockSharesOutstanding": "78826000", "intangibleAssetsExcludingGoodwill": "260326000", "cashAndCashEquivalentsAtCarryingValue": "150050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11685000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-6000", "operatingCashflow": "23987000", "capitalExpenditures": "20014000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5173000", "cashflowFromInvestment": "-18209000", "stockBasedCompensation": "2465000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2721000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 482794000, "cost_of_revenue": 195546000, "gross_profit": 287248000, "research_and_development": null, "selling_general_admin": 2435000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23442000, "depreciation_amortisation": 25313000, "ebitda": 48755000, "interest_expense": 4256000, "interest_income": null, "other_non_operating": null, "pretax_income": 19186000, "tax_provision": 7433000, "effective_tax_rate": null, "net_income": 11685000, "net_income_continuing_ops": 12239000, "net_income_to_common": 11685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150050000, "short_term_investments": 3200000, "net_receivables": 74273000, "inventory": 118564000, "other_current_assets": null, "total_current_assets": 378912000, "net_ppe": null, "goodwill": 717544000, "intangible_assets": 260326000, "goodwill_and_intangibles": 977870000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1776456000, "total_assets": 2155368000, "short_term_debt": 96620000, "accounts_payable": 60797000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 375006000, "long_term_debt": 448617000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 939043000, "total_liabilities": 1314049000, "total_debt": 545237000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 266301000, "total_equity": 841319000, "shares_outstanding": 78826000, "operating_cash_flow": 23987000, "stock_based_compensation": 2465000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20014000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18209000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5173000, "free_cash_flow": 44001000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23442000", "ebitda": "48755000", "netIncome": "11685000", "grossProfit": "287248000", "depreciation": "None", "totalRevenue": "482794000", "costOfRevenue": "195546000", "interestIncome": "None", "incomeBeforeTax": "19186000", "interestExpense": "4256000", "operatingIncome": "23442000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7433000", "reportedCurrency": "USD", "netInterestIncome": "-4256000", "nonInterestIncome": "None", "operatingExpenses": "263806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "195546000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25313000", "sellingGeneralAndAdministrative": "2435000", "netIncomeFromContinuingOperations": "12239000" }, "balance": { "goodwill": "717544000", "inventory": "118564000", "commonStock": "852000", "currentDebt": "None", "investments": "None", "totalAssets": "2155368000", "longTermDebt": "448617000", "shortTermDebt": "96620000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "260326000", "reportedCurrency": "USD", "retainedEarnings": "266301000", "totalLiabilities": "1314049000", "otherCurrentAssets": "36025000", "totalCurrentAssets": "378912000", "currentLongTermDebt": "10329000", "longTermInvestments": "None", "shortTermInvestments": "3200000", "currentNetReceivables": "74273000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1776456000", "currentAccountsPayable": "60797000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "925327000", "totalShareholderEquity": "841319000", "capitalLeaseObligations": "466381000", "otherCurrentLiabilities": "95394000", "totalCurrentLiabilities": "375006000", "otherNonCurrentLiabilities": "8399000", "totalNonCurrentLiabilities": "939043000", "cashAndShortTermInvestments": "150050000", "commonStockSharesOutstanding": "78826000", "intangibleAssetsExcludingGoodwill": "260326000", "cashAndCashEquivalentsAtCarryingValue": "150050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11685000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-6000", "operatingCashflow": "23987000", "capitalExpenditures": "20014000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5173000", "cashflowFromInvestment": "-18209000", "stockBasedCompensation": "2465000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2721000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "income_statement": { "revenue": 506403000, "cost_of_revenue": 246993000, "gross_profit": 259410000, "ebit": -95979000, "ebitda": -68706000, "pretax_income": -17779000, "tax_provision": -1792000, "net_income": -15987000, "net_income_to_common": -15987000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149896000, "total_current_assets": 396670000, "total_assets": 2172511000, "short_term_debt": 95570000, "long_term_debt": 450771000, "total_debt": 546341000, "total_liabilities": 1343093000, "total_equity": 829418000, "shares_outstanding": 78269000, "goodwill_and_intangibles": 978264000 }, "cash_flow": { "operating_cash_flow": 19761000, "capital_expenditure": 32809000, "free_cash_flow": 52570000, "dividends_paid": 443000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 67639, "ticker_id": 5947, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-95979000", "ebitda": "-68706000", "netIncome": "-15987000", "grossProfit": "259410000", "depreciation": "None", "totalRevenue": "506403000", "costOfRevenue": "246993000", "interestIncome": "None", "incomeBeforeTax": "-17779000", "interestExpense": "4272000", "operatingIncome": "-13266000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1792000", "reportedCurrency": "USD", "netInterestIncome": "-3914000", "nonInterestIncome": "None", "operatingExpenses": "272676000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "246993000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27273000", "sellingGeneralAndAdministrative": "109268000", "netIncomeFromContinuingOperations": "-15987000" }, "balance": { "goodwill": "717544000", "inventory": "119908000", "commonStock": "848000", "currentDebt": "None", "investments": "None", "totalAssets": "2172511000", "longTermDebt": "450771000", "shortTermDebt": "95570000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "260720000", "reportedCurrency": "USD", "retainedEarnings": "254616000", "totalLiabilities": "1343093000", "otherCurrentAssets": "40012000", "totalCurrentAssets": "396670000", "currentLongTermDebt": "10480000", "longTermInvestments": "None", "shortTermInvestments": "5600000", "currentNetReceivables": "86854000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1775841000", "currentAccountsPayable": "67556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "923155000", "totalShareholderEquity": "829418000", "capitalLeaseObligations": "462206000", "otherCurrentLiabilities": "121727000", "totalCurrentLiabilities": "397700000", "otherNonCurrentLiabilities": "8465000", "totalNonCurrentLiabilities": "945393000", "cashAndShortTermInvestments": "149896000", "commonStockSharesOutstanding": "78269000", "intangibleAssetsExcludingGoodwill": "260720000", "cashAndCashEquivalentsAtCarryingValue": "149896000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15987000", "profitLoss": "None", "dividendPayout": "443000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-146000", "operatingCashflow": "19761000", "capitalExpenditures": "32809000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102643000", "cashflowFromInvestment": "-33243000", "stockBasedCompensation": "5134000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "443000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-753000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27273000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 506403000, "cost_of_revenue": 246993000, "gross_profit": 259410000, "research_and_development": null, "selling_general_admin": 109268000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -95979000, "depreciation_amortisation": 27273000, "ebitda": -68706000, "interest_expense": 4272000, "interest_income": null, "other_non_operating": null, "pretax_income": -17779000, "tax_provision": -1792000, "effective_tax_rate": null, "net_income": -15987000, "net_income_continuing_ops": -15987000, "net_income_to_common": -15987000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 149896000, "short_term_investments": 5600000, "net_receivables": 86854000, "inventory": 119908000, "other_current_assets": null, "total_current_assets": 396670000, "net_ppe": null, "goodwill": 717544000, "intangible_assets": 260720000, "goodwill_and_intangibles": 978264000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1775841000, "total_assets": 2172511000, "short_term_debt": 95570000, "accounts_payable": 67556000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 397700000, "long_term_debt": 450771000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 945393000, "total_liabilities": 1343093000, "total_debt": 546341000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 254616000, "total_equity": 829418000, "shares_outstanding": 78269000, "operating_cash_flow": 19761000, "stock_based_compensation": 5134000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32809000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33243000, "dividends_paid": 443000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -102643000, "free_cash_flow": 52570000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-95979000", "ebitda": "-68706000", "netIncome": "-15987000", "grossProfit": "259410000", "depreciation": "None", "totalRevenue": "506403000", "costOfRevenue": "246993000", "interestIncome": "None", "incomeBeforeTax": "-17779000", "interestExpense": "4272000", "operatingIncome": "-13266000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1792000", "reportedCurrency": "USD", "netInterestIncome": "-3914000", "nonInterestIncome": "None", "operatingExpenses": "272676000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "246993000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27273000", "sellingGeneralAndAdministrative": "109268000", "netIncomeFromContinuingOperations": "-15987000" }, "balance": { "goodwill": "717544000", "inventory": "119908000", "commonStock": "848000", "currentDebt": "None", "investments": "None", "totalAssets": "2172511000", "longTermDebt": "450771000", "shortTermDebt": "95570000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "260720000", "reportedCurrency": "USD", "retainedEarnings": "254616000", "totalLiabilities": "1343093000", "otherCurrentAssets": "40012000", "totalCurrentAssets": "396670000", "currentLongTermDebt": "10480000", "longTermInvestments": "None", "shortTermInvestments": "5600000", "currentNetReceivables": "86854000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1775841000", "currentAccountsPayable": "67556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "923155000", "totalShareholderEquity": "829418000", "capitalLeaseObligations": "462206000", "otherCurrentLiabilities": "121727000", "totalCurrentLiabilities": "397700000", "otherNonCurrentLiabilities": "8465000", "totalNonCurrentLiabilities": "945393000", "cashAndShortTermInvestments": "149896000", "commonStockSharesOutstanding": "78269000", "intangibleAssetsExcludingGoodwill": "260720000", "cashAndCashEquivalentsAtCarryingValue": "149896000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15987000", "profitLoss": "None", "dividendPayout": "443000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-146000", "operatingCashflow": "19761000", "capitalExpenditures": "32809000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102643000", "cashflowFromInvestment": "-33243000", "stockBasedCompensation": "5134000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "443000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-753000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27273000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "income_statement": { "revenue": 438820000, "cost_of_revenue": 183829000, "gross_profit": 254991000, "ebit": 3547000, "ebitda": 27954000, "pretax_income": -175000, "tax_provision": 191000, "net_income": -73798000, "net_income_to_common": -73798000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265815000, "total_current_assets": 500062000, "total_assets": 2266434000, "short_term_debt": 93125000, "long_term_debt": 552191000, "total_debt": 645316000, "total_liabilities": 1426082000, "total_equity": 840352000, "shares_outstanding": 78163000, "goodwill_and_intangibles": 978905000 }, "cash_flow": { "operating_cash_flow": 41056000, "capital_expenditure": 27845000, "free_cash_flow": 68901000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 67641, "ticker_id": 5947, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3547000", "ebitda": "27954000", "netIncome": "-73798000", "grossProfit": "254991000", "depreciation": "None", "totalRevenue": "438820000", "costOfRevenue": "183829000", "interestIncome": "None", "incomeBeforeTax": "-175000", "interestExpense": "3722000", "operatingIncome": "3547000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "191000", "reportedCurrency": "USD", "netInterestIncome": "-3722000", "nonInterestIncome": "None", "operatingExpenses": "251444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183829000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24407000", "sellingGeneralAndAdministrative": "249705000", "netIncomeFromContinuingOperations": "-73798000" }, "balance": { "goodwill": "717544000", "inventory": "120583000", "commonStock": "846000", "currentDebt": "None", "investments": "None", "totalAssets": "2266434000", "longTermDebt": "552191000", "shortTermDebt": "93125000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "261361000", "reportedCurrency": "USD", "retainedEarnings": "270603000", "totalLiabilities": "1426082000", "otherCurrentAssets": "37024000", "totalCurrentAssets": "500062000", "currentLongTermDebt": "10636000", "longTermInvestments": "None", "shortTermInvestments": "8900000", "currentNetReceivables": "76640000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1766372000", "currentAccountsPayable": "62882000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1020126000", "totalShareholderEquity": "840352000", "capitalLeaseObligations": "457299000", "otherCurrentLiabilities": "113356000", "totalCurrentLiabilities": "373528000", "otherNonCurrentLiabilities": "9786000", "totalNonCurrentLiabilities": "1052554000", "cashAndShortTermInvestments": "265815000", "commonStockSharesOutstanding": "78163000", "intangibleAssetsExcludingGoodwill": "261361000", "cashAndCashEquivalentsAtCarryingValue": "265815000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73798000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-601000", "operatingCashflow": "41056000", "capitalExpenditures": "27845000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2094000", "cashflowFromInvestment": "-27794000", "stockBasedCompensation": "5252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24407000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 438820000, "cost_of_revenue": 183829000, "gross_profit": 254991000, "research_and_development": null, "selling_general_admin": 249705000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3547000, "depreciation_amortisation": 24407000, "ebitda": 27954000, "interest_expense": 3722000, "interest_income": null, "other_non_operating": null, "pretax_income": -175000, "tax_provision": 191000, "effective_tax_rate": null, "net_income": -73798000, "net_income_continuing_ops": -73798000, "net_income_to_common": -73798000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 265815000, "short_term_investments": 8900000, "net_receivables": 76640000, "inventory": 120583000, "other_current_assets": null, "total_current_assets": 500062000, "net_ppe": null, "goodwill": 717544000, "intangible_assets": 261361000, "goodwill_and_intangibles": 978905000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1766372000, "total_assets": 2266434000, "short_term_debt": 93125000, "accounts_payable": 62882000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 373528000, "long_term_debt": 552191000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1052554000, "total_liabilities": 1426082000, "total_debt": 645316000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 270603000, "total_equity": 840352000, "shares_outstanding": 78163000, "operating_cash_flow": 41056000, "stock_based_compensation": 5252000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27845000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27794000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2094000, "free_cash_flow": 68901000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3547000", "ebitda": "27954000", "netIncome": "-73798000", "grossProfit": "254991000", "depreciation": "None", "totalRevenue": "438820000", "costOfRevenue": "183829000", "interestIncome": "None", "incomeBeforeTax": "-175000", "interestExpense": "3722000", "operatingIncome": "3547000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "191000", "reportedCurrency": "USD", "netInterestIncome": "-3722000", "nonInterestIncome": "None", "operatingExpenses": "251444000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183829000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24407000", "sellingGeneralAndAdministrative": "249705000", "netIncomeFromContinuingOperations": "-73798000" }, "balance": { "goodwill": "717544000", "inventory": "120583000", "commonStock": "846000", "currentDebt": "None", "investments": "None", "totalAssets": "2266434000", "longTermDebt": "552191000", "shortTermDebt": "93125000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "261361000", "reportedCurrency": "USD", "retainedEarnings": "270603000", "totalLiabilities": "1426082000", "otherCurrentAssets": "37024000", "totalCurrentAssets": "500062000", "currentLongTermDebt": "10636000", "longTermInvestments": "None", "shortTermInvestments": "8900000", "currentNetReceivables": "76640000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1766372000", "currentAccountsPayable": "62882000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1020126000", "totalShareholderEquity": "840352000", "capitalLeaseObligations": "457299000", "otherCurrentLiabilities": "113356000", "totalCurrentLiabilities": "373528000", "otherNonCurrentLiabilities": "9786000", "totalNonCurrentLiabilities": "1052554000", "cashAndShortTermInvestments": "265815000", "commonStockSharesOutstanding": "78163000", "intangibleAssetsExcludingGoodwill": "261361000", "cashAndCashEquivalentsAtCarryingValue": "265815000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-73798000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-601000", "operatingCashflow": "41056000", "capitalExpenditures": "27845000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2094000", "cashflowFromInvestment": "-27794000", "stockBasedCompensation": "5252000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24407000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "income_statement": { "revenue": 431786000, "cost_of_revenue": 180322000, "gross_profit": 251464000, "ebit": 5561000, "ebitda": 29902000, "pretax_income": 3725000, "tax_provision": 88000, "net_income": 5614000, "net_income_to_common": 5614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 254647000, "total_current_assets": 494287000, "total_assets": 2333928000, "short_term_debt": 82260000, "long_term_debt": 539225000, "total_debt": 621485000, "total_liabilities": 1425516000, "total_equity": 908412000, "shares_outstanding": 78343000, "goodwill_and_intangibles": 1049060000 }, "cash_flow": { "operating_cash_flow": 38152000, "capital_expenditure": 26399000, "free_cash_flow": 64551000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 67642, "ticker_id": 5947, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:45:22.729586+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5561000", "ebitda": "29902000", "netIncome": "5614000", "grossProfit": "251464000", "depreciation": "None", "totalRevenue": "431786000", "costOfRevenue": "180322000", "interestIncome": "None", "incomeBeforeTax": "3725000", "interestExpense": "1836000", "operatingIncome": "5561000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "88000", "reportedCurrency": "USD", "netInterestIncome": "-1836000", "nonInterestIncome": "None", "operatingExpenses": "245903000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1836000", "costofGoodsAndServicesSold": "180322000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24341000", "sellingGeneralAndAdministrative": "5473000", "netIncomeFromContinuingOperations": "5614000" }, "balance": { "goodwill": "777613000", "inventory": "120871000", "commonStock": "846000", "currentDebt": "None", "investments": "None", "totalAssets": "2333928000", "longTermDebt": "539225000", "shortTermDebt": "82260000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "271447000", "reportedCurrency": "USD", "retainedEarnings": "344401000", "totalLiabilities": "1425516000", "otherCurrentAssets": "39865000", "totalCurrentAssets": "494287000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "10800000", "currentNetReceivables": "78904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1839641000", "currentAccountsPayable": "64108000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "765802000", "shortLongTermDebtTotal": "1018117000", "totalShareholderEquity": "908412000", "capitalLeaseObligations": "478892000", "otherCurrentLiabilities": "111835000", "totalCurrentLiabilities": "363233000", "otherNonCurrentLiabilities": "411882000", "totalNonCurrentLiabilities": "1062283000", "cashAndShortTermInvestments": "254647000", "commonStockSharesOutstanding": "78343000", "intangibleAssetsExcludingGoodwill": "271447000", "cashAndCashEquivalentsAtCarryingValue": "254647000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5614000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1600000", "operatingCashflow": "38152000", "capitalExpenditures": "26399000", "changeInReceivables": "976000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3409000", "cashflowFromInvestment": "-27170000", "stockBasedCompensation": "5473000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7573000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24341000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 431786000, "cost_of_revenue": 180322000, "gross_profit": 251464000, "research_and_development": null, "selling_general_admin": 5473000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5561000, "depreciation_amortisation": 24341000, "ebitda": 29902000, "interest_expense": 1836000, "interest_income": null, "other_non_operating": null, "pretax_income": 3725000, "tax_provision": 88000, "effective_tax_rate": null, "net_income": 5614000, "net_income_continuing_ops": 5614000, "net_income_to_common": 5614000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 254647000, "short_term_investments": 10800000, "net_receivables": 78904000, "inventory": 120871000, "other_current_assets": null, "total_current_assets": 494287000, "net_ppe": null, "goodwill": 777613000, "intangible_assets": 271447000, "goodwill_and_intangibles": 1049060000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1839641000, "total_assets": 2333928000, "short_term_debt": 82260000, "accounts_payable": 64108000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 363233000, "long_term_debt": 539225000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1062283000, "total_liabilities": 1425516000, "total_debt": 621485000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 344401000, "total_equity": 908412000, "shares_outstanding": 78343000, "operating_cash_flow": 38152000, "stock_based_compensation": 5473000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26399000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27170000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3409000, "free_cash_flow": 64551000, "net_change_in_cash": 7573000 }, "raw_data": { "income": { "ebit": "5561000", "ebitda": "29902000", "netIncome": "5614000", "grossProfit": "251464000", "depreciation": "None", "totalRevenue": "431786000", "costOfRevenue": "180322000", "interestIncome": "None", "incomeBeforeTax": "3725000", "interestExpense": "1836000", "operatingIncome": "5561000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "88000", "reportedCurrency": "USD", "netInterestIncome": "-1836000", "nonInterestIncome": "None", "operatingExpenses": "245903000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1836000", "costofGoodsAndServicesSold": "180322000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24341000", "sellingGeneralAndAdministrative": "5473000", "netIncomeFromContinuingOperations": "5614000" }, "balance": { "goodwill": "777613000", "inventory": "120871000", "commonStock": "846000", "currentDebt": "None", "investments": "None", "totalAssets": "2333928000", "longTermDebt": "539225000", "shortTermDebt": "82260000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "271447000", "reportedCurrency": "USD", "retainedEarnings": "344401000", "totalLiabilities": "1425516000", "otherCurrentAssets": "39865000", "totalCurrentAssets": "494287000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "10800000", "currentNetReceivables": "78904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1839641000", "currentAccountsPayable": "64108000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "765802000", "shortLongTermDebtTotal": "1018117000", "totalShareholderEquity": "908412000", "capitalLeaseObligations": "478892000", "otherCurrentLiabilities": "111835000", "totalCurrentLiabilities": "363233000", "otherNonCurrentLiabilities": "411882000", "totalNonCurrentLiabilities": "1062283000", "cashAndShortTermInvestments": "254647000", "commonStockSharesOutstanding": "78343000", "intangibleAssetsExcludingGoodwill": "271447000", "cashAndCashEquivalentsAtCarryingValue": "254647000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5614000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1600000", "operatingCashflow": "38152000", "capitalExpenditures": "26399000", "changeInReceivables": "976000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3409000", "cashflowFromInvestment": "-27170000", "stockBasedCompensation": "5473000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7573000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24341000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }